investorscraft@gmail.com

Intrinsic ValueAryzta AG (0MFY.L)

Previous Close£1.10
Intrinsic Value
Upside potential
Previous Close
£1.10

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

ARYZTA AG operates as a leading global provider of frozen B2B baking solutions, serving retail, convenience, and foodservice customers across Europe, Asia, Australia, and New Zealand. The company specializes in a diverse portfolio of baked goods, including pastries, bread, and morning goods, distributed under well-known brands such as Cuisine de France and Otis Spunkmeyer. With 26 bakeries in 27 countries, ARYZTA leverages its extensive production network to maintain a competitive edge in the packaged foods sector. Its revenue model is built on supplying high-volume, high-quality frozen bakery products to large retailers, quick-service restaurants, and independent outlets, ensuring consistent demand. The company’s market position is reinforced by its strong brand portfolio and operational scale, allowing it to cater to both premium and mass-market segments. ARYZTA’s focus on innovation and efficiency in frozen bakery solutions positions it as a key player in a highly fragmented but growing industry, where demand for convenience and artisanal quality remains robust.

Revenue Profitability And Efficiency

ARYZTA reported revenue of CHF 2.19 billion for the period, with net income of CHF 129.6 million, reflecting a steady operational performance. The company generated CHF 298.9 million in operating cash flow, demonstrating efficient cash conversion despite capital expenditures of CHF 82.5 million. Its diluted EPS of CHF 0.10 indicates modest but stable earnings power in a competitive market.

Earnings Power And Capital Efficiency

The company’s earnings are supported by its scalable production infrastructure and diversified customer base. With an operating cash flow significantly exceeding net income, ARYZTA exhibits strong underlying profitability. Capital expenditures are focused on maintaining and expanding production capabilities, ensuring long-term efficiency and growth potential in key markets.

Balance Sheet And Financial Health

ARYZTA’s balance sheet shows CHF 77.1 million in cash and equivalents against total debt of CHF 816.4 million, indicating a leveraged but manageable financial position. The company’s ability to generate consistent operating cash flow provides a cushion for debt servicing and potential reinvestment, though further deleveraging could improve financial flexibility.

Growth Trends And Dividend Policy

ARYZTA has not paid dividends, opting instead to reinvest cash flows into operational growth and debt reduction. The company’s focus on expanding its frozen bakery solutions in existing and new markets suggests a growth-oriented strategy, though its high leverage may constrain aggressive expansion in the near term.

Valuation And Market Expectations

With a market capitalization of CHF 899 million and a beta of 1.177, ARYZTA is viewed as a moderately volatile investment in the consumer defensive sector. The market appears to price the stock based on its operational stability and growth potential in the frozen bakery segment, though leverage remains a key consideration for investors.

Strategic Advantages And Outlook

ARYZTA’s strategic advantages lie in its extensive production network, strong brand portfolio, and focus on high-margin frozen bakery products. The outlook remains cautiously optimistic, with growth opportunities in emerging markets and product innovation balancing against competitive pressures and financial leverage. Execution on efficiency initiatives will be critical to sustaining profitability.

Sources

Company description, financial data provided

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