investorscraft@gmail.com

Intrinsic ValueKardex Holding AG (KARN.SW)

Previous CloseCHF271.00
Intrinsic Value
Upside potential
Previous Close
CHF271.00

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

Kardex Holding AG is a leading provider of intralogistics solutions, specializing in automated storage and retrieval systems (AS/RS) and material handling technologies. The company operates through two key segments: Kardex Remstar, which focuses on dynamic storage systems, and Kardex Mlog, which delivers integrated high-bay warehouse solutions. Its product portfolio includes vertical and horizontal carousels, stacker cranes, robotics, and software-driven control systems, catering to industries requiring efficient order fulfillment, buffering, and document storage. Kardex serves a global clientele across sectors such as manufacturing, healthcare, and logistics, positioning itself as a trusted partner for optimizing warehouse automation. The company’s competitive edge lies in its modular, scalable solutions that enhance operational efficiency while reducing footprint and labor costs. With a strong presence in Europe and expanding reach in emerging markets, Kardex maintains a solid reputation for innovation and reliability in the industrial machinery sector.

Revenue Profitability And Efficiency

In FY 2023, Kardex reported revenue of CHF 791.2 million, reflecting steady demand for its intralogistics solutions. Net income stood at CHF 80.7 million, translating to a diluted EPS of CHF 10.45, underscoring robust profitability. Operating cash flow was healthy at CHF 114.2 million, while capital expenditures were modest at CHF 11.9 million, indicating efficient capital deployment and strong cash generation capabilities.

Earnings Power And Capital Efficiency

Kardex demonstrates strong earnings power, with a net income margin of approximately 10.2%. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to revenue, supported by a lean cost structure and high-margin service offerings. Minimal debt (CHF 0.1 million) further highlights prudent financial management and low leverage.

Balance Sheet And Financial Health

Kardex maintains a solid balance sheet, with CHF 136 million in cash and equivalents, providing ample liquidity. Total debt is negligible (CHF 0.1 million), resulting in a net cash position. This conservative financial structure enhances flexibility for strategic investments or shareholder returns, while mitigating risks associated with economic downturns or rising interest rates.

Growth Trends And Dividend Policy

Kardex has demonstrated consistent growth in revenue and profitability, driven by increasing automation adoption across industries. The company pays a dividend of CHF 6 per share, reflecting a commitment to returning capital to shareholders. Future growth may be supported by expansion into emerging markets and technological advancements in robotics and software solutions.

Valuation And Market Expectations

With a market capitalization of CHF 1.84 billion, Kardex trades at a premium, reflecting its leadership in niche intralogistics markets. Investors likely anticipate sustained growth from warehouse automation trends, though the beta of 1.35 suggests higher volatility relative to the broader market.

Strategic Advantages And Outlook

Kardex benefits from its specialized expertise in AS/RS and a diversified global customer base. The outlook remains positive, supported by long-term trends in e-commerce and industrial automation. However, competition and cyclical demand in industrial sectors pose risks. Strategic focus on innovation and service offerings should help maintain its competitive position.

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