investorscraft@gmail.com

Intrinsic ValueAryzta AG (ARYN.SW)

Previous CloseCHF54.65
Intrinsic Value
Upside potential
Previous Close
CHF54.65

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

ARYZTA AG is a global leader in frozen B2B baking solutions, operating across Europe, Asia, Australia, New Zealand, and South America. The company specializes in producing bread rolls, artisan loaves, sweet baked goods, morning goods, and savory products, catering primarily to large retail chains, convenience stores, independent retailers, quick-service restaurants, and foodservice providers. With 32 bakeries in 28 countries, ARYZTA leverages its extensive production network to ensure consistent quality and supply chain efficiency. The company’s revenue model is built on long-term contracts and bulk sales, providing stability in the volatile packaged foods sector. ARYZTA’s market position is strengthened by its ability to serve diverse customer needs, from premium artisan products to cost-effective bulk offerings, positioning it as a versatile player in the competitive frozen bakery market. Its focus on operational scalability and geographic diversification mitigates regional risks while capitalizing on global demand for convenience foods.

Revenue Profitability And Efficiency

ARYZTA reported revenue of CHF 2.19 billion, with net income of CHF 129.6 million, reflecting a margin of approximately 5.9%. Operating cash flow stood at CHF 298.9 million, indicating robust cash generation, while capital expenditures of CHF 82.5 million suggest disciplined reinvestment. The company’s diluted EPS of CHF 0.10 underscores its ability to translate top-line growth into shareholder returns.

Earnings Power And Capital Efficiency

The company’s operating cash flow of CHF 298.9 million highlights strong earnings power, supported by efficient working capital management. With a net income margin of 5.9%, ARYZTA demonstrates moderate profitability in the capital-intensive packaged foods industry. Its capital expenditures are focused on maintaining and expanding production capacity, aligning with long-term growth objectives.

Balance Sheet And Financial Health

ARYZTA maintains a balanced financial position, with CHF 77.1 million in cash and equivalents against total debt of CHF 816.4 million. The debt level appears manageable given the company’s stable cash flow generation. The absence of dividends suggests a focus on debt reduction or reinvestment, reinforcing financial flexibility.

Growth Trends And Dividend Policy

ARYZTA’s growth is driven by its global bakery network and demand for frozen baked goods. The company does not currently pay dividends, prioritizing operational reinvestment and debt management. Its market cap of CHF 2.04 billion reflects investor confidence in its scalable business model and geographic diversification.

Valuation And Market Expectations

Trading with a beta of 1.177, ARYZTA exhibits higher volatility than the market, likely due to its exposure to cyclical foodservice demand. The company’s valuation reflects its niche in frozen bakery solutions, with investors pricing in steady growth and margin stability.

Strategic Advantages And Outlook

ARYZTA’s strategic advantages include its global production footprint, diversified customer base, and focus on operational efficiency. The outlook remains positive, supported by sustained demand for convenience foods and the company’s ability to adapt to regional market trends. Challenges include input cost volatility and competitive pressures in the packaged foods sector.

Sources

Company description, financial data from public filings, and market data from the Swiss Exchange (SIX).

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