investorscraft@gmail.com

Intrinsic ValueVillars Holding S.A. (0QLJ.L)

Previous Close£570.00
Intrinsic Value
Upside potential
Previous Close
£570.00

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

Villars Holding S.A. operates a diversified portfolio of retail, catering, and real estate businesses in Switzerland, positioning itself as a regional player in the consumer defensive sector. The company generates revenue through its branded coffee bars (Pause-Café and Xpresso-Café), restaurants (Le Sous-Sol and Le Centre), bakeries (Suard), and convenience-focused gas stations (Restoshop). Its real estate segment manages commercial properties, apartments, and motorway refueling complexes, providing stable cash flows. The company’s vertically integrated model allows it to capture value across food service, retail, and property management, though its market share remains niche compared to national competitors. Its subsidiary structure under Sapco SA suggests a focus on localized operational efficiency rather than aggressive expansion. The Swiss market’s high disposable income and tourism demand support its catering and retail segments, though competition from larger chains and shifting consumer preferences pose challenges.

Revenue Profitability And Efficiency

Villars Holding reported revenue of CHF 71.1 million in its latest fiscal year, with net income of CHF 2.7 million, reflecting a modest net margin of approximately 3.8%. Operating cash flow was negative (CHF -1.4 million), likely due to working capital adjustments or timing differences, while capital expenditures remained low (CHF -259,000), indicating limited reinvestment needs. The diluted EPS of CHF 25.79 suggests efficient use of its small share base.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by its narrow margins, typical of the competitive grocery and catering sectors. With minimal capex, Villars prioritizes maintaining existing assets over growth initiatives. The absence of dividend payouts (CHF 0 per share) implies retained earnings are either reinvested or used to manage debt, which stands at CHF 31.4 million against cash reserves of CHF 10.9 million.

Balance Sheet And Financial Health

Villars Holding’s balance sheet shows moderate leverage, with total debt of CHF 31.4 million offset by cash equivalents of CHF 10.9 million. The debt level, while manageable, could limit flexibility in a high-interest-rate environment. Its real estate assets likely provide collateral stability, but the negative operating cash flow warrants monitoring for liquidity risks.

Growth Trends And Dividend Policy

Growth appears stagnant, with no dividend distributions and minimal capex. The company’s reliance on Swiss domestic demand and lack of international exposure may cap revenue upside. Real estate operations could offer incremental growth if property values appreciate, but the core retail and catering segments face saturation.

Valuation And Market Expectations

At a market cap of CHF 65.3 million, the company trades at ~0.9x revenue and ~24x net income, reflecting its small-scale, low-growth profile. The low beta (0.137) suggests minimal correlation with broader market movements, typical of a defensive, locally focused business.

Strategic Advantages And Outlook

Villars benefits from its diversified revenue streams and Swiss market stability, but its outlook is cautious due to operational cash flow challenges and limited scalability. Strategic focus may center on optimizing existing assets rather than expansion, with real estate management providing a hedge against retail volatility.

Sources

Company description, financial metrics from disclosed ticker 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