investorscraft@gmail.com

Intrinsic ValueSchaltbau Holding AG (SLT.DE)

Previous Close60.00
Intrinsic Value
Upside potential
Previous Close
60.00

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

Schaltbau Holding AG operates as a specialized industrial supplier, focusing on components and systems for transportation technology and capital goods. The company is structured into four segments—Pintsch, Bode, Schaltbau, and SBRS—each catering to distinct niches within rail, road, and commercial vehicle markets. Pintsch provides rail infrastructure solutions, Bode specializes in door and boarding systems, Schaltbau delivers electrical components, and SBRS offers integrated systems like converters and air conditioning units. Schaltbau’s diversified portfolio serves a global clientele, with strong penetration in Europe and selective expansion in Asia and North America. The company’s market position is reinforced by its long-standing expertise, brand recognition (Schaltbau, Bode, Pintsch, SBRS), and a focus on high-quality, application-specific solutions. Its revenue model combines product sales with value-added services such as maintenance, training, and digital solutions, ensuring recurring income streams. While the rail sector remains its core, Schaltbau is strategically positioned to benefit from trends like electrification and urbanization, though it faces competition from larger industrial conglomerates and regional players.

Revenue Profitability And Efficiency

In FY 2023, Schaltbau reported revenue of €525.4 million, reflecting its steady demand across transportation and industrial markets. Net income stood at €4.5 million, with diluted EPS of €0.42, indicating modest profitability. Operating cash flow was €14.6 million, though capital expenditures of €45.5 million suggest ongoing investments in capacity or technology. The company’s efficiency metrics are influenced by its project-based business model and cyclical end markets.

Earnings Power And Capital Efficiency

Schaltbau’s earnings power is constrained by its niche focus and capital-intensive operations, as evidenced by its thin net margin of ~0.9%. The company’s capital efficiency is mixed, with significant capex outpacing operating cash flow, likely directed toward segment-specific growth or modernization. Its ability to scale profitability amid input cost volatility remains a key monitorable.

Balance Sheet And Financial Health

The balance sheet shows €19.9 million in cash against €131.0 million of total debt, indicating moderate leverage. Liquidity appears manageable, but the debt level warrants scrutiny given the cyclicality of its end markets. The absence of dividends suggests a conservative approach to capital allocation, prioritizing operational flexibility.

Growth Trends And Dividend Policy

Growth is tied to infrastructure spending and rail modernization, with limited near-term catalysts. The company has not paid dividends, likely reinvesting cash flows into segment expansions or debt reduction. Its long-term trajectory hinges on securing large contracts and geographic diversification.

Valuation And Market Expectations

At a market cap of ~€653 million, Schaltbau trades at a revenue multiple of ~1.2x, aligning with niche industrial peers. The muted earnings multiple reflects market skepticism about margin expansion. Investors likely await clearer signs of operational leverage or order book strength.

Strategic Advantages And Outlook

Schaltbau’s strengths lie in its technical expertise and entrenched relationships in rail and transportation. However, its outlook is cautious, dependent on macroeconomic stability and sector-specific demand. Strategic initiatives may include M&A or partnerships to bolster its technology offerings and geographic reach.

Sources

Company description, financial data from disclosed filings (likely annual report), market cap from exchange data.

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