investorscraft@gmail.com

Intrinsic ValueRational AG (RAA.SW)

Previous CloseCHF615.00
Intrinsic Value
Upside potential
Previous Close
CHF615.00

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

RATIONAL AG is a global leader in professional cooking appliances, specializing in high-efficiency combi-steamers and multifunctional cooking systems for industrial kitchens. The company serves a diverse clientele, including restaurants, hotels, communal catering, and quick-service establishments, through a network of independent distribution partners. Its flagship products, such as the iCombi Pro and iVario, leverage intelligent cooking technology to optimize energy use and food quality, positioning RATIONAL as a premium innovator in the commercial kitchen equipment sector. The company’s ConnectedCooking platform further enhances its value proposition by offering digital solutions for kitchen management, reinforcing its competitive edge in an industry increasingly focused on automation and sustainability. With a strong presence in Europe and expanding global reach, RATIONAL maintains a reputation for reliability and technological superiority, supported by a robust after-sales service and accessories ecosystem.

Revenue Profitability And Efficiency

RATIONAL reported revenue of EUR 1.19 billion for the latest fiscal year, with net income of EUR 250.5 million, reflecting a healthy profit margin. The company’s operating cash flow stood at EUR 283.1 million, indicating strong operational efficiency, while capital expenditures were modest at EUR 31.6 million, suggesting disciplined investment in growth and maintenance.

Earnings Power And Capital Efficiency

The company’s diluted EPS of EUR 22.03 underscores its earnings power, supported by a capital-efficient business model. With minimal total debt of EUR 29.8 million and cash reserves of EUR 144.2 million, RATIONAL demonstrates prudent financial management and the ability to reinvest in innovation while maintaining financial flexibility.

Balance Sheet And Financial Health

RATIONAL’s balance sheet is robust, with cash and equivalents covering its total debt multiple times over. The low leverage ratio and strong liquidity position indicate a conservative financial strategy, reducing risk and providing stability for future growth initiatives.

Growth Trends And Dividend Policy

The company has demonstrated consistent growth, supported by its innovative product lineup and global market expansion. RATIONAL’s dividend per share of EUR 14.08 reflects a commitment to returning value to shareholders, aligning with its stable cash flow generation and conservative payout ratio.

Valuation And Market Expectations

With a market capitalization of approximately EUR 7.7 billion and a beta of 1.1, RATIONAL is valued as a stable yet growth-oriented player in the industrial machinery sector. Investors likely price in its premium market position and technological leadership, though macroeconomic factors could influence near-term performance.

Strategic Advantages And Outlook

RATIONAL’s strategic advantages lie in its patented cooking technologies, strong brand equity, and global distribution network. The outlook remains positive, driven by demand for energy-efficient kitchen solutions and digital integration, though competition and supply chain dynamics warrant monitoring.

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