investorscraft@gmail.com

Intrinsic ValueDuni AB (publ) (0HR3.L)

Previous Close£99.70
Intrinsic Value
Upside potential
Previous Close
£99.70

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

Duni AB operates in the consumer cyclical sector, specializing in table-setting and take-away packaging solutions. The company serves hotels, restaurants, catering services, and retail outlets with a diverse product portfolio, including napkins, table coverings, cutlery, and sustainable packaging under its Duni and BioPak brands. Founded in 1949, Duni has established itself as a key player in the European market, leveraging its strong brand recognition and commitment to sustainability to differentiate from competitors. The company’s dual focus on premium dining experiences (Duni) and eco-friendly take-away solutions (BioPak) positions it well in both traditional and growing market segments. Its presence across multiple distribution channels ensures resilience against sector-specific downturns. Duni’s emphasis on innovation and environmental responsibility aligns with increasing consumer demand for sustainable products, enhancing its competitive edge in a fragmented industry.

Revenue Profitability And Efficiency

Duni reported revenue of SEK 7.58 billion for the period, with net income of SEK 258 million, reflecting a net margin of approximately 3.4%. Operating cash flow stood at SEK 437 million, indicating solid cash generation. Capital expenditures of SEK 216 million suggest ongoing investments in operational capabilities, though the company maintains a disciplined approach to spending.

Earnings Power And Capital Efficiency

The company’s diluted EPS of SEK 5.47 demonstrates its ability to convert revenue into shareholder returns. With a beta of 1.614, Duni exhibits higher volatility compared to the broader market, which may reflect its exposure to cyclical demand in the hospitality sector. The balance between reinvestment and profitability appears managed, though leverage could impact future flexibility.

Balance Sheet And Financial Health

Duni’s balance sheet shows SEK 323 million in cash and equivalents against total debt of SEK 1.11 billion, indicating moderate leverage. The company’s liquidity position appears adequate, but debt levels warrant monitoring, especially given its cyclical end markets. Operating cash flow coverage of debt obligations remains reasonable, supporting financial stability.

Growth Trends And Dividend Policy

Duni’s growth is tied to the recovery of the hospitality sector post-pandemic, with sustainability trends likely driving demand for its BioPak line. The company pays a dividend of SEK 5 per share, reflecting a commitment to returning capital to shareholders. Future growth may hinge on expanding its eco-friendly product offerings and penetrating new geographic markets.

Valuation And Market Expectations

With a market capitalization of SEK 4.69 billion, Duni trades at a P/E ratio derived from its SEK 5.47 EPS. The higher beta suggests investor expectations of volatility, possibly pricing in sector-specific risks. Valuation metrics should be contextualized against peers in the apparel retail and packaging sectors.

Strategic Advantages And Outlook

Duni’s strengths lie in its established brands, diversified product range, and sustainability focus. However, exposure to cyclical industries poses risks. The company’s ability to innovate and adapt to regulatory and consumer shifts toward eco-friendly products will be critical for long-term success. Near-term performance may depend on hospitality sector recovery and cost management.

Sources

Company filings, market data

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