investorscraft@gmail.com

Intrinsic ValueSchaeffler AG (SHA.DE)

Previous Close4.58
Intrinsic Value
Upside potential
Previous Close
4.58

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

Schaeffler AG is a leading global manufacturer of precision components and systems for automotive and industrial applications, operating in Europe, the Americas, China, and the Asia-Pacific region. The company’s diversified portfolio spans three key divisions: Automotive OEM, Automotive Aftermarket, and Industrial. The Automotive OEM division specializes in engine, transmission, chassis, and hybrid/electrical drive systems, catering to the evolving demands of vehicle electrification and efficiency. The Automotive Aftermarket division provides repair solutions and services for a broad range of vehicles, ensuring recurring revenue streams. The Industrial division serves sectors such as energy, aerospace, and production machinery, reinforcing Schaeffler’s role as a critical supplier across multiple industries. Schaeffler’s strategic partnership with Fraunhofer-Gesellschaft underscores its commitment to innovation, particularly in hybrid and electric mobility. With a strong presence in key automotive markets and a reputation for engineering excellence, Schaeffler maintains a competitive edge in precision components, though it faces cyclical demand risks inherent in the automotive sector.

Revenue Profitability And Efficiency

In FY 2023, Schaeffler reported revenue of €16.3 billion, reflecting its scale in the automotive and industrial components market. Net income stood at €310 million, yielding a diluted EPS of €0.46. Operating cash flow was robust at €1.35 billion, though capital expenditures of €938 million indicate significant reinvestment needs. The company’s profitability metrics suggest moderate efficiency, with room for improvement in margin expansion amid cost pressures.

Earnings Power And Capital Efficiency

Schaeffler’s earnings power is supported by its diversified revenue streams, particularly the resilient Automotive Aftermarket division. However, net income margins remain modest at approximately 1.9%, reflecting competitive and cyclical industry dynamics. Capital efficiency is tempered by high capex requirements, though operating cash flow coverage of investments provides financial flexibility. The company’s focus on electrification and industrial applications could enhance long-term returns.

Balance Sheet And Financial Health

Schaeffler’s balance sheet shows €511 million in cash and equivalents against total debt of €4.19 billion, indicating a leveraged but manageable position. The debt-to-equity ratio warrants monitoring, especially given cyclical exposure. Liquidity appears adequate, supported by operating cash flow, but the company’s financial health depends on sustaining automotive demand and industrial sector stability.

Growth Trends And Dividend Policy

Growth is tied to automotive electrification and industrial expansion, though FY 2023 revenue growth was muted. The dividend of €0.45 per share reflects a commitment to shareholder returns, with a payout ratio aligned with earnings. Long-term trends favor Schaeffler’s hybrid and electric drive systems, but near-term growth may hinge on macroeconomic recovery in key markets.

Valuation And Market Expectations

With a market cap of €3.06 billion and a beta of 1.35, Schaeffler is viewed as a cyclical play with higher volatility. The valuation reflects challenges in margin expansion and debt levels, though its positioning in electrification could attract investor interest if execution improves. Market expectations likely hinge on automotive sector recovery and industrial demand trends.

Strategic Advantages And Outlook

Schaeffler’s strengths lie in its engineering expertise, diversified industrial exposure, and strategic focus on electrification. Partnerships and innovation in hybrid systems provide a competitive moat. However, the outlook is cautious due to automotive cyclicality and capex intensity. Success will depend on scaling high-growth segments while maintaining financial discipline in a challenging macro environment.

Sources

Company filings, Bloomberg

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