investorscraft@gmail.com

Intrinsic ValueLandis+Gyr Group AG (LAND.SW)

Previous CloseCHF54.30
Intrinsic Value
Upside potential
Previous Close
CHF54.30

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Landis+Gyr Group AG is a global leader in integrated energy management solutions, serving utilities across the Americas, Europe, the Middle East, Africa, and Asia Pacific. The company specializes in smart metering technology, offering a comprehensive portfolio that includes electricity, gas, heat, and water meters, alongside advanced metering infrastructure (AMI) and energy data management solutions. Its diversified product suite also extends to EV charging hardware, smart charging software, and cybersecurity services, positioning it as a critical enabler of grid modernization and energy efficiency. Operating in the industrials sector, Landis+Gyr capitalizes on the growing demand for sustainable energy solutions, leveraging its long-standing expertise and technological innovation to maintain a competitive edge. The company’s deep-rooted relationships with utility providers and its ability to deliver end-to-end solutions reinforce its market leadership in an industry increasingly driven by digital transformation and regulatory mandates for smarter energy infrastructure.

Revenue Profitability And Efficiency

Landis+Gyr reported revenue of CHF 1.96 billion for FY 2024, with net income of CHF 110 million, reflecting a net margin of approximately 5.6%. The company generated CHF 121.2 million in operating cash flow, demonstrating solid cash conversion despite capital expenditures of CHF 30.6 million. Its diluted EPS of CHF 3.8 underscores steady profitability, supported by efficient cost management and scalable solutions in its core markets.

Earnings Power And Capital Efficiency

The company’s earnings power is anchored in its recurring revenue streams from software and managed services, complementing its hardware sales. With a capital-light model for software offerings, Landis+Gyr maintains healthy returns on invested capital, though its debt-to-equity ratio suggests moderate leverage. The firm’s ability to monetize grid modernization trends enhances its capital efficiency over the long term.

Balance Sheet And Financial Health

Landis+Gyr’s balance sheet remains robust, with CHF 127.8 million in cash and equivalents against total debt of CHF 335.4 million, indicating manageable leverage. The company’s liquidity position supports ongoing R&D and strategic investments, while its disciplined approach to debt servicing ensures financial stability in a capital-intensive industry.

Growth Trends And Dividend Policy

Growth is driven by global utility upgrades to smart grids and regulatory tailwinds, with Landis+Gyr well-positioned to capture demand in emerging markets. The company’s dividend of CHF 2.25 per share reflects a commitment to shareholder returns, balancing reinvestment needs with a payout ratio aligned with its earnings trajectory.

Valuation And Market Expectations

Trading at a market cap of CHF 1.48 billion, Landis+Gyr’s valuation reflects investor confidence in its niche leadership and long-term growth potential. A beta of 1.097 suggests moderate sensitivity to market movements, with expectations tied to execution in high-growth regions and software adoption.

Strategic Advantages And Outlook

Landis+Gyr’s strategic advantages include its century-long expertise, diversified product ecosystem, and strong utility partnerships. The outlook remains positive, supported by global energy transition trends, though competition and supply chain risks warrant monitoring. The company’s focus on innovation and scalability positions it to capitalize on evolving grid infrastructure needs.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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