investorscraft@gmail.com

Intrinsic ValueHT5 AG (0QQI.L)

Previous Close£2.10
Intrinsic Value
Upside potential
Previous Close
£2.10

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

HOCHDORF Holding AG operates in the packaged foods sector, specializing in dairy-based nutrition products through its Food Solutions and Baby Care divisions. The company’s core revenue model hinges on producing and selling milk proteins, whey, condensed milk, and infant formula under brands like HOCHDORF and Bimbosan. Its diversified product portfolio caters to both consumer staples and specialized medical nutrition, targeting markets across Europe, Asia, the Middle East, and the Americas. HOCHDORF’s market positioning is defined by its long-standing heritage since 1895, leveraging Swiss dairy expertise to serve B2B and B2C segments. While the Baby Care division focuses on high-margin infant nutrition, the Food Solutions division supplies bulk ingredients to food manufacturers, balancing commoditized and value-added offerings. The company faces competition from global dairy giants but maintains niche strength in specialized nutrition, particularly in European and emerging markets where regulatory barriers favor established players.

Revenue Profitability And Efficiency

In FY 2023, HOCHDORF reported revenue of CHF 307.8 million but recorded a net loss of CHF 10.2 million, reflecting margin pressures in its commoditized segments. Operating cash flow of CHF 13.8 million suggests moderate operational efficiency, though capital expenditures of CHF 6.8 million indicate ongoing reinvestment needs. The diluted EPS of -4.75 underscores profitability challenges amid rising input costs or competitive pricing.

Earnings Power And Capital Efficiency

The negative net income and EPS highlight strained earnings power, likely due to elevated production costs or pricing competition in dairy commodities. Positive operating cash flow suggests some ability to fund operations, but the company’s capital efficiency is constrained by its loss-making position and debt burden.

Balance Sheet And Financial Health

HOCHDORF’s balance sheet shows CHF 14.6 million in cash against CHF 67.1 million in total debt, indicating leveraged financial health. The debt-to-equity ratio appears elevated, though liquidity is partially supported by operating cash flow. Investors should monitor refinancing risks given the net loss position.

Growth Trends And Dividend Policy

No dividends were paid in FY 2023, aligning with the net loss. Growth prospects may hinge on scaling higher-margin Baby Care products or geographic expansion, but recent performance suggests stagnant revenue and profitability trends. The absence of a dividend policy reflects prioritization of financial stability over shareholder returns.

Valuation And Market Expectations

With a market cap of CHF 0.99 million, the company trades at a fraction of its revenue, signaling low market confidence. A beta of 0.786 suggests lower volatility than the market, possibly due to its defensive sector, but weak earnings power limits valuation upside.

Strategic Advantages And Outlook

HOCHDORF’s Swiss dairy heritage and specialized nutrition expertise provide niche advantages, but commoditized segments and debt pose risks. The outlook remains cautious unless margin improvements or strategic divestments materialize. Long-term success depends on leveraging its Bimbosan brand in premium infant nutrition and optimizing its cost structure.

Sources

Company filings, London Stock Exchange 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