investorscraft@gmail.com

Intrinsic ValueSHW AG (SW1.DE)

Previous Close19.00
Intrinsic Value
Upside potential
Previous Close
19.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

SHW AG operates in the industrial machinery sector, specializing in hydraulic pumps, powder metallurgy components, and brake discs for automotive and heavy machinery applications. The company serves a diversified clientele, including passenger vehicle manufacturers, truck and off-highway markets, and agricultural and construction equipment producers. Its product portfolio includes precision-engineered components such as oil pumps, vacuum pumps, sintered gearwheels, and lightweight composite brake discs, catering to stringent industry standards. SHW AG’s market position is bolstered by its long-standing expertise, with roots dating back to 1365, and its subsidiary relationship with PANKL AG, which provides strategic stability. The company operates across Germany, Europe, the US, and Asia, leveraging regional demand for high-performance automotive components. While it faces competition from global industrial suppliers, SHW AG differentiates itself through specialized engineering capabilities and a focus on efficiency-driven solutions for combustion and electric vehicle systems.

Revenue Profitability And Efficiency

In FY 2022, SHW AG reported revenue of €472.5 million, reflecting its established presence in automotive supply chains. However, the company posted a net loss of €6.7 million, indicating margin pressures, possibly from input cost inflation or operational inefficiencies. Operating cash flow stood at €17.9 million, but significant capital expenditures (€41.5 million) suggest ongoing investments in production capacity or technology upgrades.

Earnings Power And Capital Efficiency

The diluted EPS of €0 and negative net income highlight challenges in translating revenue into profitability. Capital efficiency metrics are strained, with high capex relative to operating cash flow, signaling potential reinvestment needs to maintain competitiveness. The absence of dividend payouts further underscores prioritization of liquidity over shareholder returns.

Balance Sheet And Financial Health

SHW AG’s balance sheet shows €12.9 million in cash against €115.3 million in total debt, indicating leveraged positioning. The debt burden may constrain financial flexibility, though the company’s subsidiary backing could provide stability. Working capital dynamics are unclear without receivables or inventory data.

Growth Trends And Dividend Policy

Revenue trends are undisclosed, but the net loss and zero dividends suggest a focus on restructuring or growth initiatives rather than immediate returns. The lack of a dividend policy aligns with reinvestment priorities, though it may deter income-focused investors.

Valuation And Market Expectations

With a market cap of €122.3 million and a beta of 0.535, SHW AG is perceived as relatively low-risk but with limited growth expectations. The valuation likely reflects skepticism about near-term profitability recovery, given the FY 2022 loss.

Strategic Advantages And Outlook

SHW AG’s niche expertise in precision components and long-term industry relationships are key advantages. However, its outlook depends on improving operational efficiency and adapting to electric vehicle trends. Strategic investments in capex could yield future benefits, but debt management remains critical.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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