investorscraft@gmail.com

Intrinsic ValueCeconomy AG (CEC.SW)

Previous CloseCHF5.71
Intrinsic Value
Upside potential
Previous Close
CHF5.71

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Ceconomy AG is a leading European consumer electronics retailer, operating under the MediaMarkt and Saturn brands across 14 countries. The company’s core revenue model is driven by brick-and-mortar retail, complemented by online platforms like Flip4New for refurbished electronics and Deutsche Technikberatung for in-home technical services. With approximately 1,020 stores, Ceconomy holds a dominant position in Germany, Austria, and Switzerland while expanding its footprint in Southern and Eastern Europe. The company competes in the highly cyclical specialty retail sector, where pricing, assortment breadth, and customer service are critical differentiators. Its dual-brand strategy allows it to cater to diverse consumer segments, while its service offerings enhance customer retention. Despite macroeconomic pressures, Ceconomy maintains scale advantages in procurement and logistics, though it faces stiff competition from e-commerce giants and discount retailers. The company’s market position is further reinforced by its strong brand recognition and localized store formats, though its reliance on discretionary spending exposes it to economic downturns.

Revenue Profitability And Efficiency

Ceconomy reported revenue of CHF 22.24 billion in FY2023, reflecting its substantial market presence. However, the company posted a net loss of CHF 39 million, with diluted EPS of -CHF 0.0804, indicating margin pressures from inflation and competitive pricing. Operating cash flow remained robust at CHF 1.0 billion, supporting liquidity despite capital expenditures of CHF -176 million. The negative profitability highlights challenges in cost management amid a tough retail environment.

Earnings Power And Capital Efficiency

The company’s operating cash flow demonstrates its ability to generate liquidity, but its negative net income and EPS suggest weak earnings power in the current cycle. Capital expenditures are modest relative to revenue, indicating disciplined reinvestment. However, the lack of profitability raises questions about long-term capital efficiency, particularly given the high fixed-cost structure of physical retail.

Balance Sheet And Financial Health

Ceconomy’s balance sheet shows CHF 897 million in cash against total debt of CHF 2.58 billion, reflecting moderate leverage. The liquidity position is supported by strong operating cash flow, but the debt load could constrain flexibility if profitability does not improve. The absence of dividends aligns with the company’s focus on preserving capital during a challenging period.

Growth Trends And Dividend Policy

Revenue trends are stable, but profitability remains under pressure due to macroeconomic headwinds. The company has suspended dividends, prioritizing debt management and operational resilience. Growth initiatives include expanding service offerings and refurbished electronics sales, though these segments are unlikely to offset core retail weakness in the near term.

Valuation And Market Expectations

With a market cap of CHF 2.77 billion and a beta of 2.249, Ceconomy is viewed as a high-risk play in the volatile consumer cyclical sector. The negative earnings and lack of dividends likely weigh on investor sentiment, though the stock may appeal to value investors betting on a retail recovery.

Strategic Advantages And Outlook

Ceconomy’s scale, brand strength, and omnichannel capabilities provide competitive advantages, but macroeconomic uncertainty and structural retail shifts pose risks. The outlook hinges on margin recovery and successful adaptation to e-commerce trends. Cost control and service revenue growth will be critical to improving profitability in the medium term.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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