investorscraft@gmail.com

Intrinsic ValueGivaudan S.A. (0QPS.L)

Previous Close£2,990.50
Intrinsic Value
Upside potential
Previous Close
£2,990.50

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

Givaudan SA is a global leader in the specialty chemicals industry, specializing in fragrance, beauty, taste, and wellbeing products. The company operates through two core divisions: Fragrance & Beauty, which offers fine fragrances, consumer products, and active beauty ingredients, and Taste & Wellbeing, which provides solutions for beverages, dairy, snacks, savory, and confectionery products. Serving consumer goods manufacturers worldwide, Givaudan leverages its deep expertise in scent and flavor innovation to maintain a dominant position in its niche. The company’s market leadership is reinforced by its extensive R&D capabilities, long-standing client relationships, and a diversified geographic footprint spanning Europe, North America, Latin America, and Asia Pacific. Givaudan’s business model thrives on recurring demand from the fast-moving consumer goods sector, where its proprietary formulations and tailored solutions create high switching costs for customers. Its focus on sustainability and natural ingredients aligns with evolving consumer preferences, further strengthening its competitive edge in the flavors and fragrances market.

Revenue Profitability And Efficiency

Givaudan reported revenue of CHF 7.41 billion for the fiscal year, with net income reaching CHF 1.09 billion, reflecting a robust margin profile. The company’s diluted EPS stood at CHF 117.71, supported by disciplined cost management and operational efficiency. Operating cash flow was strong at CHF 1.63 billion, though capital expenditures of CHF 236 million indicate ongoing investments in innovation and capacity expansion.

Earnings Power And Capital Efficiency

The company demonstrates consistent earnings power, driven by its high-margin specialty chemicals portfolio and recurring revenue streams from global FMCG clients. Capital efficiency is evident in its ability to generate substantial operating cash flow relative to its asset base, though its debt load of CHF 4.75 billion suggests moderate leverage. Givaudan’s R&D investments underscore its commitment to maintaining technological leadership.

Balance Sheet And Financial Health

Givaudan maintains a solid balance sheet with CHF 749 million in cash and equivalents, providing liquidity against its total debt of CHF 4.75 billion. The company’s financial health is stable, supported by strong cash generation, though its leverage ratio warrants monitoring given cyclical exposure to consumer markets. Its ability to service debt remains secure given predictable cash flows.

Growth Trends And Dividend Policy

Growth is underpinned by innovation in natural ingredients and expansion in emerging markets. The company’s dividend policy is shareholder-friendly, with a dividend per share of CHF 70, reflecting a commitment to returning capital while retaining flexibility for strategic investments. Long-term trends in health-conscious and sustainable products present additional growth opportunities.

Valuation And Market Expectations

With a market capitalization of CHF 30.35 billion and a beta of 0.539, Givaudan is perceived as a stable, low-volatility investment. The valuation reflects its premium positioning in the flavors and fragrances market, with investors likely pricing in steady growth and resilient demand from the consumer goods sector.

Strategic Advantages And Outlook

Givaudan’s strategic advantages include its R&D prowess, global distribution network, and strong client relationships. The outlook remains positive, supported by trends in natural and sustainable product demand, though macroeconomic pressures on consumer spending could pose near-term risks. The company’s focus on innovation and operational efficiency positions it well for long-term value creation.

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