investorscraft@gmail.com

Intrinsic ValueSchaffner Holding AG (SAHN.SW)

Previous CloseCHF500.00
Intrinsic Value
Upside potential
Previous Close
CHF500.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Schaffner Holding AG is a Swiss-based industrial company specializing in power electronic solutions, operating across three core segments: Electromagnetic Compatibility (EMC), Power Magnetics, and Automotive. The company designs and manufactures critical components such as EMC/EMI filters, chokes, harmonic filters, and inductors, serving diverse end markets including renewable energy, robotics, medical technology, and automotive systems. Its products ensure efficient power quality and electromagnetic interference mitigation, positioning Schaffner as a key enabler of modern electrification trends. The company’s global footprint and technical expertise allow it to cater to high-growth sectors like renewable energy and electric mobility, where demand for reliable power electronics is rising. Schaffner’s competitive edge lies in its ability to deliver customized, high-performance solutions, reinforcing its reputation as a trusted supplier in industrial and automotive applications. With a focus on innovation and sustainability, the company is well-aligned with global energy transition initiatives, further solidifying its market relevance.

Revenue Profitability And Efficiency

In FY 2022, Schaffner reported revenue of CHF 158.2 million, with net income of CHF 12.6 million, reflecting a net margin of approximately 8%. Operating cash flow stood at CHF 3.6 million, though capital expenditures of CHF 5.8 million resulted in negative free cash flow. The diluted EPS of CHF 19.99 indicates solid earnings power, though cash generation was constrained by reinvestment needs.

Earnings Power And Capital Efficiency

Schaffner’s earnings power is supported by its diversified industrial and automotive client base, with an emphasis on high-margin solutions like EMC filters and power magnetics. The company’s capital efficiency is moderate, as evidenced by its reinvestment in production capabilities, though its low beta (0.395) suggests stable earnings resilience against broader market volatility.

Balance Sheet And Financial Health

The company maintains a conservative balance sheet, with CHF 14.96 million in cash and equivalents against total debt of CHF 10.87 million, indicating a healthy liquidity position. Its net cash position provides flexibility for strategic investments or shareholder returns, though the modest operating cash flow warrants careful capital allocation.

Growth Trends And Dividend Policy

Schaffner’s growth is tied to secular trends in electrification and renewable energy, though FY 2022 showed limited top-line expansion. The company paid a dividend of CHF 9 per share, reflecting a commitment to shareholder returns, supported by its stable profitability and strong balance sheet.

Valuation And Market Expectations

With a market capitalization of CHF 315.4 million, Schaffner trades at a P/E multiple of approximately 25x based on FY 2022 earnings. The valuation reflects expectations of steady growth in power electronics demand, though execution risks in scaling automotive and industrial segments remain.

Strategic Advantages And Outlook

Schaffner’s technical expertise and niche positioning in power quality solutions provide a durable competitive moat. The company is well-positioned to benefit from increasing electrification across industries, though its outlook depends on sustained innovation and efficient capital deployment to capture growth in high-potential markets like electric vehicles and renewable energy infrastructure.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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