investorscraft@gmail.com

Intrinsic ValueDottikon Es Holding AG (DESN.SW)

Previous CloseCHF372.00
Intrinsic Value
Upside potential
Previous Close
CHF372.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Dottikon Es Holding AG operates as a specialized chemical manufacturer, producing high-value performance chemicals, intermediates, and active pharmaceutical ingredients (APIs) for global pharmaceutical, biotech, and industrial applications. The company’s diversified portfolio includes amines, anilines, heterocycles, and other niche compounds, catering to stringent regulatory and performance requirements. Its proprietary product, Dottisol, serves as a solubility enhancer in cosmetics, agrochemicals, and pharmaceuticals, reinforcing its role as an innovation-driven supplier. Dottikon also engages in sustainable waste management, including high-temperature incineration and wastewater treatment, aligning with circular economy principles. As a subsidiary of EVOLMA Holding AG, it benefits from strategic stability while maintaining a strong presence in Europe and beyond. The company’s focus on high-margin, low-volume specialty chemicals positions it competitively in a fragmented market, where technical expertise and regulatory compliance are critical differentiators. Its integrated services, from R&D to waste recovery, enhance customer stickiness and operational resilience.

Revenue Profitability And Efficiency

Dottikon reported revenue of CHF 326.3 million in FY 2024, with net income of CHF 80.6 million, reflecting a robust net margin of approximately 24.7%. The company’s diluted EPS stood at CHF 5.84, underscoring efficient profitability. Operating cash flow of CHF 102.7 million was partly offset by significant capital expenditures (CHF -159.0 million), indicating heavy investment in capacity or R&D. The high margin profile suggests pricing power and cost discipline in its niche markets.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its strong net income relative to revenue, supported by a focus on high-value chemical segments. Capital efficiency appears mixed, with substantial capex likely directed toward growth initiatives or regulatory compliance. The absence of dividends suggests reinvestment priorities, aligning with its capital-intensive model.

Balance Sheet And Financial Health

Dottikon maintains a solid balance sheet, with CHF 180.6 million in cash and equivalents against CHF 100 million in total debt, indicating a conservative leverage profile. The liquidity position supports operational flexibility, though capex commitments may pressure near-term cash reserves. The debt level remains manageable, with no immediate refinancing risks evident.

Growth Trends And Dividend Policy

Growth is driven by demand for specialty chemicals and APIs, though the lack of dividends signals a retention strategy for expansion. The company’s capex intensity suggests focus on scaling production or sustainability initiatives. Market trends favoring pharmaceutical outsourcing and green chemistry could further bolster long-term demand.

Valuation And Market Expectations

With a market cap of CHF 2.86 billion and a beta of 1.4, Dottikon trades with higher volatility than the market, reflecting sector-specific risks. The valuation multiples (absent in data) would hinge on its premium niche positioning and growth prospects. Investors likely price in continued margin resilience and regulatory tailwinds.

Strategic Advantages And Outlook

Dottikon’s strengths lie in its technical expertise, regulatory compliance, and integrated waste solutions, which create barriers to entry. The outlook remains positive, supported by secular demand for APIs and sustainable chemistry. However, reliance on capex and cyclical end-markets warrants monitoring. Strategic investments could further solidify its market position.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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