investorscraft@gmail.com

Intrinsic ValueSchindler Holding AG (SCHN.SW)

Previous CloseCHF284.50
Intrinsic Value
Upside potential
Previous Close
CHF284.50

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

Schindler Holding AG is a global leader in the elevator and escalator industry, specializing in the production, installation, maintenance, and modernization of vertical transportation systems. The company serves a diverse clientele, including residential, commercial, and institutional buildings, as well as public transport hubs and entertainment venues. Its revenue model is built on a mix of equipment sales, service contracts, and digital solutions, ensuring recurring income streams from maintenance and modernization services. Schindler differentiates itself through innovative digital media services like Schindler Ahead DoorShow and SmartMirror, which enhance user experience and provide advertising opportunities. The company operates in a highly competitive but stable industry, with urbanization and infrastructure development driving long-term demand. Schindler's strong brand, global footprint, and focus on digital transformation position it as a key player in the sector, leveraging technology to improve efficiency and customer engagement.

Revenue Profitability And Efficiency

Schindler reported revenue of CHF 11.24 billion for the period, with net income of CHF 950 million, reflecting a robust profitability margin. The company's operating cash flow stood at CHF 1.6 billion, supported by efficient working capital management and strong service revenue streams. Capital expenditures were modest at CHF 107 million, indicating disciplined investment in growth and maintenance. These metrics underscore Schindler's ability to generate consistent cash flows while maintaining operational efficiency.

Earnings Power And Capital Efficiency

Schindler's diluted EPS of CHF 8.82 highlights its earnings power, driven by a balanced mix of equipment sales and high-margin service contracts. The company's capital efficiency is evident in its ability to generate substantial operating cash flow relative to its capital expenditures. This reflects a lean operational model and effective allocation of resources, ensuring sustainable profitability and shareholder returns.

Balance Sheet And Financial Health

Schindler maintains a strong balance sheet, with cash and equivalents of CHF 2.6 billion and total debt of CHF 794 million, resulting in a conservative leverage profile. The company's liquidity position is robust, providing flexibility for strategic investments and dividend payments. This financial health supports Schindler's ability to navigate economic cycles and invest in growth opportunities.

Growth Trends And Dividend Policy

Schindler's growth is underpinned by urbanization trends and the increasing demand for modernization and digital solutions. The company has demonstrated a commitment to shareholder returns, with a dividend per share of CHF 6.00. Its focus on recurring service revenue and digital innovation positions it well for sustained growth, while its dividend policy reflects a balanced approach to capital allocation.

Valuation And Market Expectations

With a market capitalization of CHF 32.1 billion and a beta of 0.73, Schindler is perceived as a stable investment with moderate volatility. The company's valuation reflects its strong market position, consistent profitability, and growth potential in the elevator and escalator industry. Market expectations are likely centered around its ability to maintain margins and capitalize on digital transformation trends.

Strategic Advantages And Outlook

Schindler's strategic advantages include its global presence, strong brand, and focus on digital innovation. The company is well-positioned to benefit from urbanization and infrastructure development, while its service-oriented model provides stability. The outlook remains positive, with opportunities in modernization and smart building solutions driving long-term growth. Schindler's disciplined financial management and technological leadership reinforce its competitive edge.

Sources

Company description, financial data, and market metrics provided in the input.

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