investorscraft@gmail.com

Intrinsic ValueSiegfried Holding AG (0QQO.L)

Previous Close£94.62
Intrinsic Value
Upside potential
Previous Close
£94.62

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

Siegfried Holding AG operates as a key player in the global life sciences sector, specializing in contract development and manufacturing services for pharmaceutical companies. The company’s core revenue model is built on producing active pharmaceutical ingredients (APIs), intermediates, and finished dosage forms, including solid oral, sterile injectables, and inhalative products. Its expertise spans pharmaceutical development, clinical trial material production, and commercial manufacturing, serving a diverse clientele in anesthesia, pain management, and central nervous system therapies. Siegfried differentiates itself through integrated solutions, from API synthesis to final dosage packaging, ensuring end-to-end support for drug development. The company holds a strong position in niche markets, particularly in controlled substances and complex formulations, where regulatory expertise and technical capabilities create high barriers to entry. Its Swiss heritage and global footprint enhance its reputation for quality and reliability in the highly regulated pharmaceutical industry.

Revenue Profitability And Efficiency

Siegfried reported revenue of CHF 1.29 billion for the fiscal year, with net income of CHF 160 million, reflecting a solid margin profile. The company’s diluted EPS of CHF 36.88 underscores its earnings strength, while operating cash flow of CHF 168.8 million indicates efficient working capital management. Capital expenditures of CHF 165.3 million suggest ongoing investments in capacity and technology to sustain growth.

Earnings Power And Capital Efficiency

The company demonstrates robust earnings power, supported by its diversified service offerings and high-value API production. With no reported total debt and CHF 38.8 million in cash, Siegfried maintains a conservative capital structure, enabling flexibility for strategic initiatives. Its capital efficiency is evident in its ability to generate consistent cash flows while funding growth-oriented capex.

Balance Sheet And Financial Health

Siegfried’s balance sheet is notably strong, with no debt and a cash position of CHF 38.8 million. This financial prudence positions the company well to navigate industry volatility and pursue opportunistic investments. The absence of leverage provides a cushion against economic downturns and supports dividend stability.

Growth Trends And Dividend Policy

The company has demonstrated steady growth, driven by demand for outsourced pharmaceutical manufacturing. Its dividend policy, with a payout of CHF 3.8 per share, reflects a commitment to shareholder returns while retaining capital for expansion. The balance between reinvestment and distributions aligns with its long-term growth strategy in a capital-intensive industry.

Valuation And Market Expectations

With a market capitalization of CHF 4.26 billion and a beta of 0.70, Siegfried is perceived as a relatively stable investment within the healthcare sector. The valuation reflects its niche expertise and predictable cash flows, though investor expectations may hinge on its ability to scale high-margin services and expand in emerging markets.

Strategic Advantages And Outlook

Siegfried’s strategic advantages lie in its integrated CDMO capabilities, regulatory expertise, and focus on complex drug formulations. The outlook remains positive, supported by secular trends in pharmaceutical outsourcing and increasing demand for specialized APIs. However, competition and pricing pressures in the generics market could pose challenges to margin expansion.

Sources

Company description, financial data from public filings, and market metrics from exchange disclosures.

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