investorscraft@gmail.com

Intrinsic ValueOrior AG (0QM6.L)

Previous Close£11.28
Intrinsic Value
Upside potential
Previous Close
£11.28

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

ORIOR AG operates in the packaged foods industry, specializing in refined and processed meat products, fresh convenience foods, and organic beverages. The company's revenue model is built on three segments: ORIOR Convenience, which focuses on ready-made meals and fresh pasta; ORIOR Refinement, offering premium cured meats like Bündnerfleisch; and ORIOR International, which produces organic juices and operates small-scale retail outlets. With a portfolio of over 20 brands, including Biotta and Albert Spiess, ORIOR serves retail, food service, and specialized channels across Switzerland and select international markets. The company’s market position is reinforced by its heritage dating back to 1852, combined with modern production capabilities and a diversified product range that caters to both traditional and health-conscious consumers. Its focus on organic and vegetarian/vegan specialties aligns with growing consumer trends, though competition remains intense in the European packaged foods sector. ORIOR’s multi-brand strategy allows it to target niche segments while maintaining a broad presence in convenience and premium meat categories.

Revenue Profitability And Efficiency

ORIOR reported revenue of CHF 642.1 million for the period, but net income stood at a loss of CHF 35.2 million, with diluted EPS of -CHF 5.38. Operating cash flow was negative at CHF -5.6 million, while capital expenditures totaled CHF -34.9 million, reflecting potential reinvestment challenges. The profitability metrics indicate operational headwinds, possibly due to cost inflation or segment-specific inefficiencies.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS suggest limited earnings power in the current fiscal period. Capital efficiency appears strained, with significant capex outpacing operating cash flow. The divergence may signal underutilized assets or restructuring costs, though further segment-level data would clarify the drivers of these metrics.

Balance Sheet And Financial Health

ORIOR’s balance sheet shows CHF 12.6 million in cash against total debt of CHF 194.3 million, indicating a leveraged position. The debt-to-equity ratio is not provided, but the net loss and negative cash flow raise liquidity concerns. Investors should monitor refinancing risks and working capital trends given these constraints.

Growth Trends And Dividend Policy

Despite the net loss, ORIOR maintained a dividend of CHF 2.51 per share, which may reflect a commitment to shareholder returns or a residual payout from prior reserves. Growth trends are unclear without historical comparables, but the international segment and organic offerings could present long-term opportunities if profitability improves.

Valuation And Market Expectations

With a market cap of CHF 98.4 million and a beta of 0.583, ORIOR is a small-cap stock with lower volatility than the broader market. The negative earnings and cash flow likely weigh on valuation multiples, though the dividend yield may attract income-focused investors pending further clarity on turnaround prospects.

Strategic Advantages And Outlook

ORIOR’s strengths include its diversified brand portfolio and alignment with health-conscious trends, but operational challenges must be addressed to stabilize profitability. The outlook hinges on cost management, potential divestitures, or strategic pivots in underperforming segments. International expansion and organic product demand could offset domestic pressures if execution improves.

Sources

Company description, financial data provided by user (assumed from annual reports or exchange filings).

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