investorscraft@gmail.com

Intrinsic ValueChocoladefabriken Lindt & Sprüngli AG (0QKN.L)

Previous Close£114,799.14
Intrinsic Value
Upside potential
Previous Close
£114,799.14

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

Chocoladefabriken Lindt & Sprüngli AG is a global leader in the premium chocolate market, operating in the Food Confectioners industry under the Consumer Defensive sector. The company’s revenue model is built on a diversified portfolio of high-end chocolate brands, including Lindt, Ghirardelli, and Russell Stover, sold through a mix of owned retail stores (approximately 500 globally) and third-party distributors. Lindt & Sprüngli differentiates itself through superior product quality, artisanal craftsmanship, and strong brand equity, positioning it as a preferred choice for premium chocolate consumers. The company’s market dominance is reinforced by its vertically integrated supply chain, ensuring consistency and premiumization across its product lines. Its strategic focus on innovation, seasonal offerings, and direct-to-consumer channels further strengthens its competitive edge in a fragmented but growing global confectionery market.

Revenue Profitability And Efficiency

Lindt & Sprüngli reported revenue of CHF 5.47 billion for the period, with net income reaching CHF 672.3 million, reflecting a robust profitability margin. The company’s operating cash flow stood at CHF 1.18 billion, indicating strong operational efficiency. Capital expenditures of CHF 314 million suggest disciplined reinvestment to sustain growth and maintain production capabilities.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CHF 2,897.73 underscores its earnings power, supported by a well-managed cost structure and premium pricing strategy. Lindt & Sprüngli’s ability to generate substantial cash flow relative to its capital expenditures highlights efficient capital deployment and a sustainable business model.

Balance Sheet And Financial Health

Lindt & Sprüngli maintains a solid balance sheet with CHF 1.01 billion in cash and equivalents, providing liquidity for strategic initiatives. Total debt of CHF 1.66 billion is manageable given the company’s strong cash flow generation and market position, indicating a healthy financial structure.

Growth Trends And Dividend Policy

The company has demonstrated consistent growth, supported by its premium brand positioning and global expansion. A dividend per share of CHF 1,500 reflects a shareholder-friendly policy, balancing reinvestment needs with returns to investors.

Valuation And Market Expectations

With a market capitalization of CHF 29.43 billion and a beta of 0.406, Lindt & Sprüngli is perceived as a stable investment in the Consumer Defensive sector. The valuation reflects investor confidence in its brand strength and long-term growth prospects.

Strategic Advantages And Outlook

Lindt & Sprüngli’s strategic advantages include its premium brand portfolio, global distribution network, and operational efficiency. The outlook remains positive, driven by demand for premium chocolate and the company’s ability to innovate and expand in key markets.

Sources

Company filings, market 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