investorscraft@gmail.com

Intrinsic ValueHeidelbergCement AG (HEID.SW)

Previous CloseCHF78.50
Intrinsic Value
Upside potential
Previous Close
CHF78.50

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

HeidelbergCement AG is a global leader in the construction materials industry, specializing in the production and distribution of cement, aggregates, ready-mixed concrete, and asphalt. The company operates across multiple geographies, serving infrastructure, commercial, and residential construction markets. Its vertically integrated model ensures control over raw materials, production, and distribution, enhancing cost efficiency and supply chain resilience. HeidelbergCement’s diversified product portfolio, including high-value-added solutions like precast concrete components and sustainable building materials, strengthens its competitive positioning. The firm leverages its extensive production network and R&D capabilities to drive innovation in low-carbon cement and circular economy initiatives, aligning with global sustainability trends. As one of the largest cement producers worldwide, HeidelbergCement benefits from economies of scale and a strong brand presence, particularly in Europe, North America, and emerging markets. Its strategic focus on operational excellence and environmental stewardship positions it well to capitalize on long-term infrastructure demand and regulatory shifts toward greener construction practices.

Revenue Profitability And Efficiency

HeidelbergCement reported revenue of EUR 21.2 billion in FY 2023, reflecting its scale in the construction materials sector. Net income stood at EUR 1.78 billion, with a diluted EPS of EUR 9.67, indicating robust profitability. Operating cash flow of EUR 3.23 billion underscores efficient working capital management, while capital expenditures of EUR 1.32 billion highlight ongoing investments in capacity and sustainability initiatives.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by stable demand for construction materials and pricing discipline. Its operating cash flow conversion remains strong, funding reinvestment and debt reduction. HeidelbergCement’s capital efficiency is evident in its ability to maintain profitability despite cyclical industry pressures, with a focus on high-margin products and cost optimization.

Balance Sheet And Financial Health

HeidelbergCement’s balance sheet shows EUR 3.22 billion in cash and equivalents against total debt of EUR 8.56 billion, reflecting a manageable leverage profile. The firm’s liquidity position is adequate, supported by consistent cash flow generation. Prudent financial management ensures flexibility to navigate macroeconomic volatility and pursue selective growth opportunities.

Growth Trends And Dividend Policy

The company has demonstrated resilience in revenue growth, driven by infrastructure investments and urbanization trends. Its dividend policy, with a payout of EUR 2.95 per share in FY 2023, reflects a commitment to shareholder returns while retaining capital for strategic initiatives. HeidelbergCement’s growth strategy emphasizes sustainability-linked innovations and market expansion in high-potential regions.

Valuation And Market Expectations

With a market capitalization of EUR 16.5 billion and a beta of 1.33, HeidelbergCement is viewed as a cyclical play with moderate risk. Valuation metrics suggest the market prices in steady earnings growth and margin stability, balanced against exposure to construction sector volatility and input cost fluctuations.

Strategic Advantages And Outlook

HeidelbergCement’s strategic advantages include its global footprint, vertical integration, and leadership in sustainable construction solutions. The outlook remains positive, supported by infrastructure spending trends and the company’s ability to adapt to regulatory and environmental demands. Long-term growth will hinge on execution in decarbonization and market share gains in emerging economies.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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