investorscraft@gmail.com

Intrinsic ValueHIAG Immobilien Holding AG (HIAG.SW)

Previous CloseCHF124.40
Intrinsic Value
Upside potential
Previous Close
CHF124.40

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

HIAG Immobilien Holding AG is a Swiss real estate company specializing in site and project development, property management, and capital recycling strategies. Operating across three segments—Yielding Portfolio, Development Portfolio, and Transaction—the company focuses on optimizing real estate assets through development, interim use, and strategic transactions. Its diversified approach includes metal recycling services, adding a unique revenue stream within the Swiss real estate sector. HIAG’s market position is reinforced by its long-standing presence since 1876, deep regional expertise, and a balanced portfolio that combines stable income-generating properties with high-potential development projects. The company’s capital recycling strategy enhances liquidity and funds new investments, positioning it as a nimble player in Switzerland’s competitive real estate market. With a focus on sustainable asset management and value creation, HIAG caters to both institutional and private investors seeking exposure to Swiss commercial and industrial real estate.

Revenue Profitability And Efficiency

HIAG reported revenue of CHF 136.1 million in the latest fiscal year, with net income reaching CHF 75.2 million, reflecting a robust profit margin. The diluted EPS of CHF 7.44 underscores strong earnings power. Operating cash flow stood at CHF 94.3 million, indicating efficient cash generation from core operations. The absence of capital expenditures suggests a focus on optimizing existing assets rather than heavy reinvestment.

Earnings Power And Capital Efficiency

The company’s earnings are supported by a mix of stable rental income and strategic asset transactions. With an operating cash flow covering debt obligations and dividends, HIAG demonstrates disciplined capital allocation. The capital recycling strategy enhances liquidity, enabling reinvestment in higher-yielding opportunities while maintaining financial flexibility.

Balance Sheet And Financial Health

HIAG’s balance sheet shows CHF 37.7 million in cash against total debt of CHF 725 million, indicating moderate leverage. The debt level is manageable given the stable cash flows from its yielding portfolio. The company’s financial health is further supported by its ability to generate consistent operating cash flow, which provides a cushion for debt servicing and dividend payments.

Growth Trends And Dividend Policy

HIAG’s growth is driven by its development portfolio and strategic transactions, balancing short-term gains with long-term asset appreciation. The company maintains a shareholder-friendly dividend policy, distributing CHF 3.3 per share, which aligns with its earnings and cash flow stability. Future growth may hinge on successful execution of its capital recycling strategy and market conditions in Swiss real estate.

Valuation And Market Expectations

With a market capitalization of approximately CHF 1.02 billion, HIAG trades at a valuation reflective of its steady income-generating assets and development potential. The low beta of 0.375 suggests relative stability compared to broader markets, appealing to risk-averse investors. Market expectations likely focus on the company’s ability to sustain profitability and execute its development pipeline.

Strategic Advantages And Outlook

HIAG’s strategic advantages include its entrenched market position, diversified revenue streams, and disciplined capital management. The outlook remains positive, supported by Switzerland’s stable real estate market and the company’s ability to adapt to evolving demand. Challenges may arise from interest rate fluctuations and competitive pressures, but HIAG’s proven track record positions it well for sustained performance.

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