investorscraft@gmail.com

Intrinsic ValueThe Swatch Group AG (0QJV.L)

Previous Close£180.35
Intrinsic Value
Upside potential
Previous Close
£180.35

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

The Swatch Group AG is a global leader in the luxury goods sector, specializing in the design, manufacture, and distribution of high-end watches, jewelry, and electronic systems. The company operates through two primary segments: Watches & Jewelry, which includes iconic brands like Omega, Longines, and Swatch, and Electronic Systems, which focuses on precision components and sports timing technology. Swatch Group’s diversified portfolio caters to a broad consumer base, from affordable fashion watches under the Swatch brand to ultra-luxury timepieces under Breguet and Harry Winston. The company’s vertically integrated model ensures control over production, from movement manufacturing to retail distribution, enhancing quality and margins. Its strong brand equity and innovation in materials, such as proprietary alloys and sustainable practices, reinforce its competitive edge. The group’s global retail network and strategic partnerships further solidify its dominance in key markets like Europe, Asia, and North America. Despite cyclical demand in luxury goods, Swatch Group’s multi-brand strategy and emphasis on craftsmanship position it resiliently against competitors like Richemont and LVMH.

Revenue Profitability And Efficiency

In FY 2023, Swatch Group reported revenue of CHF 7.89 billion, with net income of CHF 869 million, reflecting a net margin of approximately 11%. Operating cash flow stood at CHF 615 million, though capital expenditures of CHF 730 million indicate ongoing investments in production and retail infrastructure. The diluted EPS of CHF 16.75 underscores efficient earnings distribution across its 51.9 million outstanding shares.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its high-margin luxury segment and operational efficiency, with a beta of 0.811 suggesting lower volatility relative to the market. Its capital allocation prioritizes R&D and brand equity, evidenced by sustained innovation in watchmaking and electronics, though capex slightly exceeded operating cash flow in FY 2023.

Balance Sheet And Financial Health

Swatch Group maintains a robust balance sheet, with CHF 1.68 billion in cash and equivalents against minimal total debt of CHF 77 million. This conservative leverage ratio and liquidity position provide flexibility for strategic initiatives and dividend commitments, even in downturns.

Growth Trends And Dividend Policy

Revenue growth has been steady, supported by Asia’s luxury demand recovery and e-commerce expansion. The dividend payout of CHF 6.5 per share reflects a commitment to shareholder returns, though yield metrics depend on market performance. Long-term trends favor the group’s exposure to affluent consumers and timeless brand appeal.

Valuation And Market Expectations

At a market cap of CHF 12.4 billion, Swatch Group trades at a premium, justified by its brand portfolio and sector leadership. Investors likely anticipate margin expansion as production scales and mix shifts toward higher-end products.

Strategic Advantages And Outlook

Swatch Group’s strengths lie in its vertical integration, brand diversity, and innovation pipeline. Near-term challenges include macroeconomic sensitivity, but its focus on craftsmanship and digital retail transformation should sustain long-term growth. The outlook remains positive, contingent on global luxury spending trends.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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