investorscraft@gmail.com

Intrinsic ValueVon Roll Holding AG (ROL.SW)

Previous CloseCHF0.85
Intrinsic Value
Upside potential
Previous Close
CHF0.85

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Von Roll Holding AG operates as a specialized manufacturer of electrical insulation and composite materials, serving industries such as energy generation, transmission, and industrial applications. The company’s core revenue model is built on producing high-performance insulation products, including mica-based tapes, resins, and varnishes, as well as composite materials for industrial equipment. Its two segments—Von Roll Insulation and Von Roll Composites—cater to diverse applications, from high-voltage motors to fire-resistant cables, reinforcing its role as a critical supplier in electrical and thermal insulation solutions. The company maintains a strong market position in Europe, the Middle East, and Asia, supported by its long-standing expertise and technical training services. Von Roll’s niche focus on insulation and composites allows it to serve demanding industrial and energy sectors, where reliability and performance are paramount. Despite competition from larger industrial suppliers, the company differentiates itself through specialized product offerings and deep application knowledge, particularly in high-temperature and high-voltage environments. Its global footprint and diversified industrial clientele provide resilience against regional demand fluctuations.

Revenue Profitability And Efficiency

In FY 2023, Von Roll reported revenue of CHF 234.1 million, with net income of CHF 6.8 million, reflecting modest profitability in a competitive market. The diluted EPS of CHF 0.0194 indicates thin margins, likely due to input cost pressures and pricing dynamics in the industrial materials sector. Operating cash flow of CHF 20.4 million suggests reasonable operational efficiency, though capital expenditures of CHF 11.6 million highlight ongoing investments in production capabilities.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, with net income representing only 2.9% of revenue. The absence of debt strengthens capital efficiency, but the lack of leverage may also indicate limited aggressive growth initiatives. Operating cash flow covers capital expenditures comfortably, supporting maintenance and selective expansion without financial strain.

Balance Sheet And Financial Health

Von Roll’s balance sheet is robust, with CHF 84.1 million in cash and no debt, providing significant liquidity and flexibility. The strong cash position mitigates risks associated with cyclical demand in industrial markets, though the zero-debt structure may also reflect conservative financial management.

Growth Trends And Dividend Policy

Revenue growth trends are unclear without prior-year comparisons, but the company’s focus on insulation and composites aligns with long-term energy infrastructure needs. Von Roll does not pay dividends, reinvesting cash flows into operations and potential growth initiatives instead.

Valuation And Market Expectations

With a market cap of CHF 297.8 million, the company trades at approximately 1.27x revenue, suggesting modest market expectations. A beta of 0.859 indicates lower volatility relative to the broader market, typical for niche industrial suppliers.

Strategic Advantages And Outlook

Von Roll’s strategic advantages lie in its specialized product portfolio and technical expertise, positioning it well for demand in energy and industrial applications. The outlook depends on its ability to maintain margins amid cost pressures and capitalize on infrastructure modernization trends globally.

Sources

Company description, financial data from public disclosures (likely annual report), market data from SIX Swiss Exchange.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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