investorscraft@gmail.com

Intrinsic ValueImplenia AG (IMPN.SW)

Previous CloseCHF74.00
Intrinsic Value
Upside potential
Previous Close
CHF74.00

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

Implenia AG is a leading Swiss construction and real estate services company with a diversified presence across Switzerland, Germany, Austria, and Scandinavia. The company operates through four key divisions—Real Estate, Buildings, Civil Engineering, and Specialties—offering a comprehensive suite of services from infrastructure development to project management and geotechnical engineering. Its integrated approach allows it to serve both public and private sector clients, positioning it as a full-service provider in Europe's competitive construction market. Implenia’s expertise in tunneling, structural engineering, and sustainable real estate development strengthens its market position, particularly in infrastructure-heavy economies. The firm’s ability to manage large-scale projects, coupled with its focus on innovation in construction logistics and material engineering, enhances its competitive edge. With a strong regional footprint and a reputation for technical excellence, Implenia is well-positioned to capitalize on urbanization trends and infrastructure investment across its core markets.

Revenue Profitability And Efficiency

Implenia reported revenue of CHF 3.56 billion for the period, with net income of CHF 92.4 million, reflecting a disciplined cost structure and operational efficiency. Diluted EPS stood at CHF 5, supported by steady cash flow generation, though capital expenditures (CHF -69 million) indicate ongoing investments in project execution capabilities. Operating cash flow of CHF 43.2 million underscores the company’s ability to convert earnings into liquidity.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its diversified service portfolio and long-term project pipelines, particularly in civil engineering and real estate development. With no reported total debt and CHF 402 million in cash reserves, Implenia maintains a robust balance sheet, enabling efficient capital allocation toward growth initiatives and shareholder returns, including a CHF 0.9 per share dividend.

Balance Sheet And Financial Health

Implenia’s financial health is solid, with a debt-free position and substantial cash holdings (CHF 402 million). This conservative leverage profile provides flexibility to navigate cyclical construction demand and invest in high-margin projects. The absence of debt mitigates interest rate risks, while strong liquidity supports working capital needs and strategic acquisitions.

Growth Trends And Dividend Policy

Growth is underpinned by infrastructure demand in Europe, particularly in tunneling and sustainable construction. The company’s dividend policy (CHF 0.9 per share) reflects a commitment to returning capital while retaining earnings for reinvestment. Future expansion may hinge on public-sector contracts and partnerships in energy-efficient building solutions.

Valuation And Market Expectations

With a market cap of CHF 915.6 million and a beta of 0.59, Implenia is viewed as a relatively stable player in the industrials sector. The valuation suggests moderate growth expectations, aligned with its regional focus and the capital-intensive nature of construction. Investors likely prioritize its dividend yield and low volatility over aggressive expansion.

Strategic Advantages And Outlook

Implenia’s strategic advantages include its technical expertise in complex projects and a balanced geographic footprint. The outlook remains positive, supported by infrastructure spending in Europe, though macroeconomic uncertainties could impact timing. The company’s focus on sustainability and digital construction methods may further differentiate it in a competitive market.

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