investorscraft@gmail.com

Intrinsic ValueSchindler Holding AG (SCHP.SW)

Previous CloseCHF298.20
Intrinsic Value
Upside potential
Previous Close
CHF298.20

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 operates across residential, commercial, and public infrastructure sectors, serving diverse markets such as office buildings, healthcare facilities, retail centers, and transit hubs. Its revenue model is anchored in a mix of equipment sales, service contracts, and digital solutions, ensuring recurring income streams. Schindler differentiates itself through innovative digital media services like Schindler Ahead DoorShow and SmartMirror, which enhance user experience while creating additional advertising revenue opportunities. The company’s strong market position is reinforced by its extensive service network and technological advancements in predictive maintenance and remote monitoring. Operating in a competitive landscape dominated by a few key players, Schindler maintains its edge through a focus on sustainability, energy-efficient solutions, and smart building integration. Its global footprint and diversified client base mitigate regional economic risks, positioning it as a resilient player in the industrial machinery sector.

Revenue Profitability And Efficiency

Schindler reported revenue of CHF 11.24 billion for the period, with net income of CHF 950 million, reflecting a solid profitability margin. The company’s operating cash flow stood at CHF 1.6 billion, supported by efficient working capital management and a disciplined approach to capital expenditures, which totaled CHF 107 million. These metrics underscore Schindler’s ability to convert sales into cash while maintaining operational efficiency.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CHF 8.82 highlights its earnings power, driven by a balanced mix of high-margin service revenues and equipment sales. Schindler’s capital efficiency is evident in its ability to generate strong cash flows relative to its asset base, with minimal reliance on debt, as reflected in its modest total debt of CHF 794 million.

Balance Sheet And Financial Health

Schindler’s balance sheet remains robust, with cash and equivalents of CHF 2.6 billion providing ample liquidity. The company’s low debt-to-equity ratio and healthy cash reserves position it well for strategic investments and dividend payouts, ensuring financial flexibility in a cyclical industry.

Growth Trends And Dividend Policy

Schindler has demonstrated consistent growth in its service segment, which offers higher margins and recurring revenue. The company’s dividend policy is shareholder-friendly, with a dividend per share of CHF 6, reflecting its commitment to returning capital while retaining funds for growth initiatives.

Valuation And Market Expectations

With a market capitalization of CHF 32.2 billion and a beta of 0.73, Schindler is perceived as a stable investment with moderate volatility. The market likely values its defensive qualities, global diversification, and long-term growth potential in smart building solutions.

Strategic Advantages And Outlook

Schindler’s strategic advantages include its technological leadership in digital elevator solutions and a strong service network. The outlook remains positive, supported by urbanization trends, aging infrastructure requiring modernization, and increasing demand for energy-efficient systems. The company’s focus on innovation and sustainability positions it well for long-term growth.

Sources

Company description, financial data from public filings, and market data from 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