investorscraft@gmail.com

Intrinsic ValueMeier Tobler Group AG (MTG.SW)

Previous CloseCHF36.35
Intrinsic Value
Upside potential
Previous Close
CHF36.35

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

Meier Tobler Group AG operates in the industrial machinery sector, specializing in heating, ventilation, air conditioning (HVAC), and sanitary systems. The company generates revenue through the manufacturing and sale of a diverse product portfolio, including heat pumps, boilers, chillers, and ventilation solutions, alongside value-added services like consulting and maintenance. Its offerings cater to building planners, installers, and architects, positioning it as a key player in sustainable climate control and energy-efficient solutions for residential and commercial applications. The company’s market position is reinforced by its Swiss heritage, technical expertise, and integrated service model, which spans planning, installation, and after-sales support. While it competes in a fragmented industry, Meier Tobler differentiates itself through product innovation and a comprehensive suite of HVAC and sanitary solutions. Its focus on energy efficiency aligns with global sustainability trends, though regional competition and cyclical demand in construction may influence growth.

Revenue Profitability And Efficiency

In its latest fiscal year, Meier Tobler reported revenue of CHF 496.2 million, with net income of CHF 21.3 million, reflecting a modest but stable profitability margin. Operating cash flow stood at CHF 30.8 million, supported by disciplined working capital management. Capital expenditures were minimal at CHF -2.8 million, indicating a lean operational approach with limited reinvestment needs.

Earnings Power And Capital Efficiency

The company’s diluted EPS was not disclosed, but its net income suggests moderate earnings power relative to its market cap. With a beta of 0.83, Meier Tobler exhibits lower volatility than the broader market, aligning with its steady industrial focus. The absence of significant capex underscores efficient capital allocation, though growth initiatives may require further investment.

Balance Sheet And Financial Health

Meier Tobler maintains a conservative balance sheet, with CHF 13.1 million in cash and equivalents against CHF 24 million in total debt. This low leverage ratio indicates strong financial health, providing flexibility for strategic investments or dividend payouts. The company’s liquidity position appears adequate to meet near-term obligations.

Growth Trends And Dividend Policy

The company’s growth is tied to construction activity and energy efficiency trends, with limited explicit guidance on expansion. Its dividend policy remains shareholder-friendly, distributing CHF 1.6 per share, though payout sustainability depends on cyclical demand and margin stability.

Valuation And Market Expectations

With a market cap of CHF 392.3 million, Meier Tobler trades at a moderate valuation, reflecting its niche industrial positioning. Investors likely price in steady cash flows but may discount higher growth potential due to sector cyclicality and regional exposure.

Strategic Advantages And Outlook

Meier Tobler’s strengths lie in its diversified product suite and service integration, though reliance on construction cycles poses risks. The outlook hinges on demand for energy-efficient solutions, with potential upside from regulatory tailwinds. However, competitive pressures and macroeconomic uncertainty could temper near-term performance.

Sources

Company filings, market data

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