investorscraft@gmail.com

Intrinsic ValueEnergiedienst Holding AG (EDHN.SW)

Previous CloseCHF38.70
Intrinsic Value
Upside potential
Previous Close
CHF38.70

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Energiedienst Holding AG operates as a key player in Switzerland's renewable utilities sector, specializing in the production, distribution, and sale of electricity generated from hydro, gas, solar, and wind sources. The company serves approximately 295,000 network customers, including commercial clients such as housing associations, municipalities, and district heating networks. Its diversified energy portfolio and focus on sustainable solutions position it as a reliable provider in a market increasingly prioritizing green energy. Energiedienst’s subsidiary status under EnBW Energie Baden-Württemberg AG provides strategic backing, enhancing its operational scale and access to broader European energy markets. The company’s integrated approach—combining generation, distribution, and heating solutions—strengthens its competitive edge in a sector driven by regulatory support for renewables and decarbonization targets. With Switzerland’s progressive energy policies favoring low-carbon alternatives, Energiedienst is well-placed to capitalize on long-term demand for clean energy.

Revenue Profitability And Efficiency

In FY 2023, Energiedienst reported revenue of CHF 1.97 billion, with net income of CHF 107.1 million, reflecting a disciplined cost structure and efficient operations. The diluted EPS of CHF 3.24 underscores solid profitability, while operating cash flow of CHF 80.1 million indicates stable liquidity generation. Capital expenditures of CHF -103.4 million highlight ongoing investments in infrastructure and renewable capacity.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified renewable assets, which provide stable cash flows amid fluctuating energy prices. A net income margin of approximately 5.4% demonstrates effective capital allocation, while moderate leverage (total debt of CHF 113.5 million against cash reserves of CHF 69.6 million) suggests prudent financial management.

Balance Sheet And Financial Health

Energiedienst maintains a balanced balance sheet, with total debt of CHF 113.5 million offset by CHF 69.6 million in cash and equivalents. The low debt-to-equity ratio and strong cash flow generation indicate financial resilience, supporting further investments in renewable projects without undue strain on liquidity.

Growth Trends And Dividend Policy

The company’s growth is aligned with Switzerland’s renewable energy transition, with potential upside from expanding hydro and solar capacities. A dividend of CHF 0.9 per share reflects a commitment to shareholder returns, though payout ratios remain sustainable given earnings stability and reinvestment needs.

Valuation And Market Expectations

With a market cap of CHF 1.28 billion and a beta of 0.32, Energiedienst is perceived as a low-volatility utility stock. The valuation reflects steady earnings and Switzerland’s supportive regulatory environment, though investor expectations may hinge on execution in renewable expansion.

Strategic Advantages And Outlook

Energiedienst benefits from its parent company’s expertise and Switzerland’s progressive energy policies. The focus on renewables aligns with global decarbonization trends, positioning the company for long-term growth. Challenges include regulatory risks and capital intensity, but its established market presence and diversified assets provide a robust foundation.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount