investorscraft@gmail.com

Intrinsic ValueSchaeffler AG (SHA0.DE)

Previous Close9.98
Intrinsic Value
Upside potential
Previous Close
9.98

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

Schaeffler AG is a leading global automotive and industrial supplier specializing in high-precision components and systems for motion technology. The company operates through three divisions: Automotive Technologies, Automotive Aftermarket, and Industrial. Its Automotive Technologies division focuses on electrification solutions, including electric motors, hybrid modules, and thermal management systems, positioning Schaeffler as a key player in the transition to electric mobility. The Automotive Aftermarket division provides repair solutions under well-established brands like LuK, INA, and FAG, catering to a broad range of vehicles. The Industrial division serves diverse sectors such as wind energy, aerospace, and automation with advanced bearing solutions and drive technologies. Schaeffler’s integrated approach—combining mechanical expertise with mechatronic and electronic innovations—strengthens its competitive edge in both automotive and industrial markets. The company’s strong R&D focus and global footprint enable it to address evolving industry demands, particularly in sustainability and efficiency. Despite macroeconomic challenges, Schaeffler maintains a resilient market position due to its diversified customer base and technological leadership in critical applications.

Revenue Profitability And Efficiency

Schaeffler reported revenue of €18.2 billion for the period, reflecting its scale in the automotive and industrial sectors. However, net income stood at a loss of €632 million, driven by restructuring costs and market headwinds. Operating cash flow remained robust at €1.4 billion, indicating effective working capital management. Capital expenditures of €895 million highlight ongoing investments in innovation and capacity expansion.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -€0.86 underscores near-term profitability challenges, though its strong cash generation suggests underlying operational resilience. Schaeffler’s focus on high-margin electrification products and aftermarket services could improve earnings power over time. Capital efficiency is supported by its vertically integrated manufacturing and global supply chain optimization.

Balance Sheet And Financial Health

Schaeffler’s balance sheet shows €973 million in cash and equivalents against total debt of €6.6 billion, reflecting moderate leverage. The debt level is manageable given its stable cash flows, but refinancing risks and interest expenses warrant monitoring. The company’s liquidity position appears adequate to support near-term obligations and strategic initiatives.

Growth Trends And Dividend Policy

Growth is driven by electrification trends and industrial automation, though cyclical pressures persist. Schaeffler paid a dividend of €0.25 per share, signaling commitment to shareholder returns despite profitability challenges. Future dividend sustainability will depend on earnings recovery and free cash flow generation.

Valuation And Market Expectations

With a market cap of €3.94 billion and a beta of 1.18, Schaeffler is viewed as a moderately volatile play on automotive and industrial markets. Investors likely anticipate a rebound in profitability as electrification gains traction, but near-term valuation remains constrained by macroeconomic uncertainty.

Strategic Advantages And Outlook

Schaeffler’s strengths lie in its technological expertise, diversified industrial exposure, and strong aftermarket presence. The outlook hinges on successful execution of its electrification strategy and cost optimization measures. Long-term prospects are tied to global automotive trends, particularly the shift toward sustainable mobility and energy-efficient industrial solutions.

Sources

Company filings, 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