investorscraft@gmail.com

Intrinsic ValueZwahlen & Mayr S.A. (ZWM.SW)

Previous CloseCHF144.00
Intrinsic Value
Upside potential
Previous Close
CHF144.00

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

Zwahlen & Mayr SA operates in the steel industry, specializing in the production of welded stainless-steel and nickel alloy tubes, as well as steel construction for infrastructure projects. The company serves diverse sectors, including energy (conventional and nuclear), chemical processing, automotive, aerospace, and food industries, under its ZM Tubes brand. Its product portfolio caters to high-performance applications requiring corrosion resistance and durability, positioning it as a niche player in specialized industrial markets. As a subsidiary of Cimolai SpA, Zwahlen & Mayr benefits from synergies in steel fabrication and engineering, though it operates with a distinct focus on precision tubing solutions. The company’s long-standing presence since 1881 lends it credibility, but its market position is challenged by competition from larger global steel producers and cyclical demand in its end markets. Its dual focus on tubes and structural steel projects provides diversification but also exposes it to varying regional economic conditions.

Revenue Profitability And Efficiency

In its latest fiscal year, Zwahlen & Mayr reported revenue of CHF 40.7 million, but net income was negative at CHF -4.6 million, reflecting operational or cost challenges. The diluted EPS of CHF -66.18 underscores profitability pressures. Operating cash flow stood at CHF 3.2 million, suggesting some liquidity generation, though capital expenditures of CHF -2.8 million indicate ongoing investment needs.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight weak earnings power in the current period. Operating cash flow, while positive, may not fully offset profitability concerns. Capital expenditures are significant relative to cash flow, indicating potential constraints in funding growth or maintenance without external financing.

Balance Sheet And Financial Health

Zwahlen & Mayr’s balance sheet shows CHF 1.3 million in cash against total debt of CHF 7.2 million, implying moderate leverage. The limited cash reserves relative to debt could strain liquidity if operational performance does not improve. The absence of dividends aligns with its current financial posture, prioritizing stability over shareholder returns.

Growth Trends And Dividend Policy

Recent performance suggests contraction, with negative net income and no dividend distribution. Growth prospects may hinge on demand recovery in its core sectors, such as energy and construction. The lack of dividends reflects a conservative approach to capital allocation amid financial challenges.

Valuation And Market Expectations

With a market cap of CHF 10.3 million and a low beta of 0.046, the stock is likely viewed as a niche, low-volatility play. Investors may be pricing in skepticism about near-term turnaround potential, given the weak earnings and high capital intensity.

Strategic Advantages And Outlook

Zwahlen & Mayr’s expertise in high-performance tubing and steel construction offers differentiation, but its outlook is tempered by cyclical end-market exposure and profitability struggles. Strategic focus on operational efficiency and leveraging parent-company synergies could be critical for recovery. The company’s long-term viability depends on stabilizing margins and adapting to industrial demand shifts.

Sources

Company description, financial data from public disclosures (likely Swiss Exchange filings), and inferred industry context.

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