investorscraft@gmail.com

Intrinsic ValueCPH Chemie + Papier Holding AG (CPHN.SW)

Previous CloseCHF67.40
Intrinsic Value
Upside potential
Previous Close
CHF67.40

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

CPH Chemie + Papier Holding AG operates across three core divisions—Chemistry, Paper, and Packaging—serving specialized industrial and pharmaceutical markets. The Chemistry division, under the Zeochem brand, focuses on high-value molecular sieves and deuterated compounds, catering to niche applications in chromatography and catalysis. The Paper division, branded as Perlen Papier, produces newsprint and magazine paper while emphasizing sustainability through domestic paper recycling. The Packaging division, Perlen Packaging, supplies high-barrier films for pharmaceutical blister packs, leveraging stringent quality standards for regulated markets. With a heritage dating back to 1818, CPH maintains a strong regional presence in Switzerland while expanding internationally, particularly in Europe, the Americas, and Asia. Its diversified portfolio balances cyclical paper demand with stable pharmaceutical packaging growth, positioning it as a resilient player in basic materials. The company’s vertically integrated operations and focus on R&D-intensive segments underscore its competitive moat in specialized chemical and packaging solutions.

Revenue Profitability And Efficiency

CPH reported CHF 447.9 million in revenue for the latest fiscal year, with net income of CHF 4.6 million, reflecting thin margins in a capital-intensive industry. Operating cash flow of CHF 45.7 million suggests adequate liquidity, though capital expenditures of CHF 23 million indicate ongoing reinvestment needs. The diluted EPS of CHF 0.78 underscores modest earnings power relative to its market capitalization.

Earnings Power And Capital Efficiency

The company’s earnings are constrained by the cyclicality of its Paper division and raw material cost volatility. However, the Packaging and Chemistry segments likely contribute higher-margin revenue, given their specialized applications. Capital efficiency appears moderate, with operating cash flow covering capex but limited room for significant leverage or aggressive expansion.

Balance Sheet And Financial Health

CPH maintains a conservative balance sheet, with CHF 31.6 million in cash and equivalents against CHF 18.9 million in total debt, indicating low leverage. The net cash position supports financial flexibility, though the modest net income suggests limited capacity for debt-funded growth without impairing liquidity.

Growth Trends And Dividend Policy

Growth is likely driven by pharmaceutical packaging demand, offset by secular declines in newsprint. The company pays a dividend of CHF 2 per share, yielding approximately 2.5% based on current market cap, reflecting a commitment to shareholder returns despite earnings volatility. Reinvestment in high-barrier films and chromatography products may support long-term growth.

Valuation And Market Expectations

At a market cap of CHF 410 million, CPH trades at ~0.9x revenue, aligning with peers in commoditized segments. The low beta (0.17) suggests limited correlation to broader markets, typical for niche industrial firms. Investors likely price in stable cash flows from packaging but discount paper segment risks.

Strategic Advantages And Outlook

CPH’s strengths lie in its diversified niche markets and Swiss manufacturing quality. The Packaging division’s alignment with regulated pharma demand provides stability, while Chemistry R&D offers differentiation. Challenges include paper industry headwinds and input cost pressures. Strategic focus on high-margin specialties and sustainability could enhance long-term resilience.

Sources

Company description, financials from disclosed ticker data, industry context inferred from sector classification.

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