investorscraft@gmail.com

Intrinsic ValueSchaeffler AG (SHAF.SW)

Previous CloseCHF7.28
Intrinsic Value
Upside potential
Previous Close
CHF7.28

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 across Europe, the Americas, China, and the Asia-Pacific region. The company’s diversified revenue model is anchored in three key divisions: Automotive OEM, Automotive Aftermarket, and Industrial. The Automotive OEM division supplies critical components for engine, transmission, chassis, and hybrid/electrical drive systems, catering to major automakers. 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 resilience against cyclical downturns. With a strong emphasis on innovation, Schaeffler maintains a competitive edge through strategic partnerships, such as its collaboration with Fraunhofer-Gesellschaft, and a robust R&D pipeline. The company’s market position is bolstered by its deep technical expertise, global supply chain, and long-standing relationships with tier-1 automotive and industrial clients. Schaeffler’s ability to adapt to electrification trends and sustainability demands further solidifies its role as a key player in the evolving mobility and industrial landscapes.

Revenue Profitability And Efficiency

In FY 2023, Schaeffler reported revenue of CHF 16.31 billion, reflecting its scale in the automotive and industrial sectors. Net income stood at CHF 310 million, with diluted EPS of CHF 0.47, indicating moderate profitability amid industry headwinds. Operating cash flow was robust at CHF 1.35 billion, though capital expenditures of CHF 938 million highlight significant reinvestment needs. The company’s ability to generate cash despite high capex underscores operational efficiency.

Earnings Power And Capital Efficiency

Schaeffler’s earnings power is tempered by cyclical demand and competitive pressures, as seen in its net margin of approximately 1.9%. The company’s capital efficiency is challenged by high debt levels (CHF 4.19 billion) relative to cash reserves (CHF 511 million), though its operating cash flow provides a buffer. The diluted EPS of CHF 0.47 suggests modest returns for equity holders.

Balance Sheet And Financial Health

Schaeffler’s balance sheet shows total debt of CHF 4.19 billion against cash and equivalents of CHF 511 million, indicating leveraged financial health. The company’s market capitalization of CHF 3.5 billion and beta of 1.365 reflect investor perception of moderate risk. While debt levels are elevated, strong operating cash flow (CHF 1.35 billion) supports liquidity and debt servicing capabilities.

Growth Trends And Dividend Policy

Schaeffler’s growth is tied to automotive and industrial demand, with electrification and sustainability trends offering long-term opportunities. The company paid a dividend of CHF 0.44 per share in FY 2023, signaling a commitment to shareholder returns despite modest earnings. Future growth will depend on its ability to innovate and capitalize on hybrid and electric vehicle adoption.

Valuation And Market Expectations

With a market cap of CHF 3.5 billion and revenue of CHF 16.31 billion, Schaeffler trades at a low revenue multiple, reflecting investor caution around cyclical risks. The beta of 1.365 suggests higher volatility compared to the market, aligning with its exposure to automotive and industrial cycles. Valuation metrics indicate subdued expectations for near-term earnings expansion.

Strategic Advantages And Outlook

Schaeffler’s strategic advantages include its technical expertise, global footprint, and strong OEM relationships. The company is well-positioned to benefit from electrification and industrial automation trends, though macroeconomic uncertainties and high debt remain challenges. Its partnership with Fraunhofer-Gesellschaft and focus on R&D could drive future innovation, but execution risks persist in a competitive landscape.

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