investorscraft@gmail.com

Intrinsic ValueCPH Chemie + Papier Holding AG (0QNZ.L)

Previous Close£67.50
Intrinsic Value
Upside potential
Previous Close
£67.50

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

CPH Chemie + Papier Holding AG operates across three distinct divisions—Chemistry, Paper, and Packaging—serving specialized industrial and pharmaceutical markets. The Chemistry division, under the Zeochem brand, focuses on high-value molecular sieves, chromatography gels, and deuterated solvents, catering to niche applications in pharmaceuticals and chemicals. The Paper division, branded as Perlen Papier, produces newsprint and magazine paper while emphasizing sustainability through domestic paper recycling. The Packaging division, Perlen Packaging, supplies high-barrier films for pharmaceutical packaging, leveraging stringent quality standards for global clients. With a heritage dating back to 1818, CPH has established a resilient market position in Europe, the Americas, and Asia, balancing cyclical paper demand with stable pharmaceutical and chemical niches. Its vertically integrated operations and focus on R&D-driven specialty products differentiate it from broader commodity players in the basic materials sector.

Revenue Profitability And Efficiency

In FY 2024, CPH reported revenue of CHF 447.9 million, with net income of CHF 4.6 million, reflecting thin margins typical of capital-intensive materials businesses. Operating cash flow of CHF 45.7 million underscores operational efficiency, though capital expenditures of CHF 23 million indicate ongoing reinvestment needs. The diluted EPS of CHF 0.78 suggests modest earnings power relative to its market cap.

Earnings Power And Capital Efficiency

The company’s earnings are bifurcated between cyclical paper demand and more stable chemical and packaging segments. While net income margins are narrow (1.0%), the Packaging division likely drives higher profitability due to pharmaceutical-grade specifications. Capital efficiency is moderate, with capex consuming ~50% of operating cash flow, reflecting maintenance and niche expansion priorities.

Balance Sheet And Financial Health

CPH maintains a conservative balance sheet, with CHF 31.6 million in cash against CHF 18.9 million total debt, indicating strong liquidity. The low debt-to-equity ratio aligns with its capital-light subsidiaries, though the Paper division’s cyclicality warrants caution. Net cash from operations comfortably covers obligations, supporting financial flexibility.

Growth Trends And Dividend Policy

Growth is likely driven by pharmaceutical packaging and specialty chemicals, offsetting stagnant paper demand. A dividend of CHF 2 per share (yield ~3.2%) signals commitment to shareholder returns, though payout sustainability depends on cyclical segment performance. Limited historical beta (0.17) suggests low correlation with broader markets.

Valuation And Market Expectations

At a market cap of CHF 406 million, CPH trades at ~1x revenue and ~87x P/E, reflecting investor skepticism toward earnings scalability. The premium for niche chemical and packaging assets may be offset by paper segment drags, implying muted growth expectations.

Strategic Advantages And Outlook

CPH’s strengths lie in its diversified niche positioning and long-term client relationships in regulated industries. Near-term headwinds include energy costs and paper market volatility, but pharmaceutical tailwinds and R&D-driven chemistry products offer stability. Strategic focus on high-margin specialties could enhance returns if execution aligns with market opportunities.

Sources

Company description, financials, and market data sourced from publicly disclosed ticker information and Bloomberg.

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