investorscraft@gmail.com

Intrinsic ValueEms-Chemie Holding AG (0QM9.L)

Previous Close£595.25
Intrinsic Value
Upside potential
Previous Close
£595.25

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

Ems-Chemie Holding AG operates as a global leader in high-performance polymers and specialty chemicals, serving diverse industries such as automotive, electronics, and consumer goods. The company’s High Performance Polymers segment produces advanced polyamides granulates, while its Specialty Chemicals segment focuses on adhesives, coatings, and technical fibers. Its vertically integrated model ensures tight control over production quality and cost efficiency, reinforcing its competitive edge in niche markets. Ems-Chemie’s strong R&D capabilities enable continuous innovation, allowing it to cater to high-value applications in sectors demanding durability and precision. With a long-standing reputation for reliability, the company maintains strategic partnerships with global manufacturers, securing stable demand. Its market position is further bolstered by a focus on sustainability, aligning with industry trends toward eco-friendly materials. The firm’s Swiss heritage underscores its commitment to precision engineering and high-quality standards, differentiating it from broader chemical producers.

Revenue Profitability And Efficiency

In FY 2023, Ems-Chemie reported revenue of CHF 2.21 billion, with net income of CHF 457.6 million, reflecting a robust net margin of approximately 20.7%. The company’s operating cash flow stood at CHF 576.5 million, demonstrating strong cash generation. Capital expenditures were modest at CHF 49.3 million, indicating disciplined investment and efficient asset utilization.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CHF 19.56 highlights its earnings strength, supported by high-margin specialty products. With minimal total debt of CHF 26.4 million and substantial cash reserves of CHF 264.4 million, Ems-Chemie maintains a conservative capital structure, ensuring financial flexibility and low leverage risk.

Balance Sheet And Financial Health

Ems-Chemie’s balance sheet is exceptionally healthy, with cash and equivalents covering nearly 10x its total debt. The absence of significant liabilities underscores its low-risk profile, while its asset-light model contributes to high returns on invested capital.

Growth Trends And Dividend Policy

The company has demonstrated consistent profitability, supported by its niche market focus. A dividend of CHF 16 per share reflects a commitment to shareholder returns, with a payout ratio aligned with its stable cash flows. Growth is driven by innovation and expansion into high-demand applications rather than aggressive acquisitions.

Valuation And Market Expectations

With a market cap of CHF 17.1 billion and a beta of 0.75, Ems-Chemie is perceived as a low-volatility investment. Its valuation reflects premium pricing for its specialized product portfolio and resilient earnings, though growth expectations remain tempered by its mature market position.

Strategic Advantages And Outlook

Ems-Chemie’s strategic advantages lie in its technical expertise, strong client relationships, and sustainable product offerings. The outlook remains stable, with growth likely tied to incremental innovation and demand for high-performance materials in industrial and consumer applications.

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