investorscraft@gmail.com

Intrinsic ValueHuhtamäki Oyj (0K9W.L)

Previous Close£29.53
Intrinsic Value
Upside potential
Previous Close
£29.53

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

Huhtamäki Oyj is a global leader in sustainable packaging solutions, operating across three core segments: foodservice packaging, flexible packaging, and fiber packaging. The company serves a diverse clientele, including foodservice operators, fast-food chains, coffee shops, and retail businesses, with products ranging from paper cups and takeaway containers to multilayer films and pharmaceutical packaging. Its geographic footprint spans key markets in Europe, North America, Asia, and Africa, positioning it as a critical supplier in the consumer cyclical sector. Huhtamäki’s revenue model is driven by long-term customer relationships, innovation in eco-friendly materials, and a focus on high-growth segments like ready-to-eat food and pet care packaging. The company’s competitive edge lies in its ability to deliver customized, sustainable solutions at scale, supported by a century of industry expertise. With increasing regulatory and consumer demand for recyclable and compostable packaging, Huhtamäki is well-placed to capitalize on shifting market trends while maintaining its stronghold in traditional packaging markets.

Revenue Profitability And Efficiency

Huhtamäki reported revenue of EUR 4.13 billion for the period, with net income of EUR 224 million, reflecting a net margin of approximately 5.4%. The company generated EUR 432.7 million in operating cash flow, demonstrating solid cash conversion efficiency. Capital expenditures of EUR 249.5 million indicate ongoing investments in capacity and sustainability initiatives, aligning with long-term growth objectives.

Earnings Power And Capital Efficiency

Diluted EPS stood at EUR 2.13, supported by stable earnings power across its diversified product portfolio. The company’s capital efficiency is evident in its ability to maintain profitability while investing in high-return projects, though its moderate beta of 0.32 suggests lower volatility relative to broader market movements.

Balance Sheet And Financial Health

Huhtamäki’s balance sheet shows EUR 317.1 million in cash and equivalents against total debt of EUR 1.56 billion, indicating a manageable leverage position. The company’s liquidity and debt profile appear balanced, with sufficient flexibility to fund growth and shareholder returns.

Growth Trends And Dividend Policy

The company has demonstrated consistent growth in key markets, particularly in sustainable packaging solutions. A dividend of EUR 1.07 per share reflects a commitment to returning capital to shareholders, supported by stable cash flows and a disciplined capital allocation strategy.

Valuation And Market Expectations

With a market capitalization of EUR 3.63 billion, Huhtamäki trades at a valuation reflective of its steady earnings and growth potential in eco-friendly packaging. Investor expectations are likely anchored to its ability to maintain margins while expanding in high-demand segments.

Strategic Advantages And Outlook

Huhtamäki’s strategic advantages include its global scale, innovation pipeline, and focus on sustainability, which align with regulatory and consumer trends. The outlook remains positive, driven by demand for recyclable solutions and operational efficiency, though macroeconomic pressures and raw material costs warrant monitoring.

Sources

Company filings, London Stock Exchange disclosures

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