investorscraft@gmail.com

Intrinsic ValueFiskars Oyj Abp (0L9Q.L)

Previous Close£12.21
Intrinsic Value
Upside potential
Previous Close
£12.21

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

Fiskars Oyj Abp is a Finland-based consumer goods company with a diversified portfolio spanning tableware, drinkware, gardening tools, and outdoor products. The company operates through four segments—Vita, Terra, Crea, and Other—leveraging well-established brands such as Iittala, Royal Copenhagen, and Fiskars to serve global markets. Its revenue model combines direct sales, licensing, and real estate investments, positioning it as a lifestyle and utility brand with strong heritage appeal. Fiskars maintains a competitive edge through product innovation, premium branding, and strategic acquisitions, particularly in the home and garden sectors. The company’s market position is reinforced by its long-standing reputation for quality, sustainability initiatives, and omnichannel distribution. While it competes with mass-market retailers and niche artisans, Fiskars differentiates itself through design-led functionality and cross-category synergies. Its real estate and timber operations provide additional revenue diversification, though consumer discretionary spending remains a key driver of performance.

Revenue Profitability And Efficiency

Fiskars reported revenue of EUR 1.16 billion for the period, with net income of EUR 27.1 million, reflecting modest profitability in a competitive consumer cyclical sector. Operating cash flow stood at EUR 112.3 million, indicating healthy liquidity generation, though capital expenditures of EUR 52.5 million suggest ongoing investments in growth and operational efficiency. The diluted EPS of EUR 0.33 underscores the company’s ability to translate top-line performance into shareholder returns.

Earnings Power And Capital Efficiency

The company’s earnings power is tempered by its exposure to discretionary consumer spending, which can be cyclical. However, its diversified brand portfolio and real estate investments provide stability. Capital efficiency is evident in its ability to generate positive operating cash flow, though leverage from total debt of EUR 554.7 million warrants monitoring, particularly in inflationary or high-interest-rate environments.

Balance Sheet And Financial Health

Fiskars’ balance sheet shows EUR 60.8 million in cash and equivalents against total debt of EUR 554.7 million, indicating a leveraged but manageable position. The company’s liquidity appears adequate, supported by operational cash flows, but its debt load could constrain flexibility in downturns. Real estate holdings and timber sales provide additional asset-backed resilience.

Growth Trends And Dividend Policy

Growth is likely driven by brand expansion and geographic diversification, though macroeconomic headwinds may pressure margins. The dividend payout of EUR 0.83 per share signals confidence in cash flow sustainability, appealing to income-focused investors. However, dividend coverage remains tight relative to net income, suggesting a balanced approach between reinvestment and shareholder returns.

Valuation And Market Expectations

With a market cap of EUR 1.17 billion and a beta of 0.857, Fiskars is perceived as relatively stable within the consumer cyclical sector. Valuation multiples reflect expectations of steady, albeit not explosive, growth, with investors likely pricing in the company’s brand equity and operational resilience.

Strategic Advantages And Outlook

Fiskars’ strategic advantages lie in its iconic brands, multi-segment presence, and real estate diversification. The outlook hinges on consumer sentiment and execution of sustainability initiatives, which could enhance brand loyalty. Near-term challenges include cost inflation and competitive pressures, but long-term opportunities exist in premiumization and digital commerce expansion.

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