investorscraft@gmail.com

Intrinsic ValueZignago Vetro S.p.A. (0NNC.L)

Previous Close£7.52
Intrinsic Value
Upside potential
Previous Close
£7.52

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

Zignago Vetro S.p.A. is a leading Italian manufacturer of hollow glass containers, specializing in high-quality packaging for the perfume, food and beverage, and cosmetics industries. The company operates across Europe and internationally, leveraging its expertise in glass production to serve premium brands requiring durable and aesthetically appealing containers. Its product portfolio includes specialty glass containers for wine, spirits, vinegar, and olive oils, catering to niche markets with stringent quality demands. Zignago Vetro also engages in recycled glass treatment and mold regeneration, reinforcing its sustainability initiatives and operational efficiency. As a subsidiary of Zignago Holding S.p.A., the company benefits from a stable ownership structure and long-term strategic focus. Its market position is strengthened by a reputation for innovation, precision, and reliability in glass packaging, making it a preferred supplier for luxury and artisanal brands. The company’s integrated approach—from production to sales promotion—ensures a competitive edge in a cyclical industry where customization and sustainability are increasingly critical.

Revenue Profitability And Efficiency

In its latest fiscal year, Zignago Vetro reported revenue of €454.5 million, with net income of €51.9 million, reflecting a solid profitability margin. The company generated €109.3 million in operating cash flow, demonstrating efficient cash conversion despite capital expenditures of €44.1 million. Its diluted EPS of €0.59 underscores consistent earnings delivery, supported by disciplined cost management and operational scalability.

Earnings Power And Capital Efficiency

Zignago Vetro’s earnings power is evident in its ability to maintain profitability in a capital-intensive industry. The company’s operating cash flow covers its capital expenditures comfortably, indicating strong capital efficiency. Its focus on high-margin specialty containers and recycled glass operations contributes to sustainable returns, though exposure to cyclical demand in luxury packaging requires careful capacity planning.

Balance Sheet And Financial Health

The company maintains a balanced financial structure, with €47.2 million in cash and equivalents against total debt of €254.4 million. This leverage level is manageable given its stable cash flows and asset-backed operations. The liquidity position supports ongoing investments in production capacity and sustainability initiatives, though debt servicing remains a consideration in volatile macroeconomic conditions.

Growth Trends And Dividend Policy

Zignago Vetro’s growth is tied to premium packaging demand, particularly in cosmetics and spirits. Its dividend payout of €0.45 per share reflects a commitment to shareholder returns, with a yield that aligns with industry peers. Future expansion may hinge on sustainability trends and capacity optimization, as the company navigates raw material cost fluctuations and regional demand shifts.

Valuation And Market Expectations

With a market capitalization of approximately €757 million, Zignago Vetro trades at a valuation reflective of its niche positioning and steady cash flows. The beta of 0.937 suggests moderate sensitivity to broader market movements, appealing to investors seeking defensive exposure to the consumer cyclical sector. Market expectations likely factor in its ability to sustain margins amid input cost pressures.

Strategic Advantages And Outlook

Zignago Vetro’s strategic advantages lie in its specialized production capabilities and sustainability-driven operations. The outlook remains cautiously optimistic, with growth opportunities in eco-friendly packaging and premiumization trends. However, macroeconomic headwinds and competitive pressures in glass container manufacturing warrant vigilant cost control and innovation to maintain its market leadership.

Sources

Company filings, London Stock Exchange 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