investorscraft@gmail.com

Intrinsic ValueDKSH Holding AG (DKSH.SW)

Previous CloseCHF56.70
Intrinsic Value
Upside potential
Previous Close
CHF56.70

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

DKSH Holding AG is a leading market expansion services provider, specializing in Asia-Pacific markets with a diversified portfolio across Healthcare, Consumer Goods, Performance Materials, and Technology segments. The company facilitates end-to-end solutions, including sourcing, regulatory compliance, distribution, and after-sales services, catering to industries such as pharmaceuticals, FMCG, specialty chemicals, and industrial technology. Its deep regional expertise and integrated service model position DKSH as a critical intermediary for multinational brands seeking growth in complex Asian markets. The Healthcare segment is a key driver, offering regulatory support and distribution for pharmaceuticals and medical devices, while Consumer Goods leverages DKSH’s extensive retail networks. Performance Materials serves niche industrial applications, and the Technology segment supports capital-intensive sectors like semiconductors and precision machinery. With a legacy dating back to 1865, DKSH combines local market knowledge with global operational standards, reinforcing its competitive moat in a fragmented industry. The firm’s asset-light, service-oriented approach allows scalability and resilience against cyclical downturns, though it faces margin pressures from logistics costs and regional competition.

Revenue Profitability And Efficiency

DKSH reported CHF 11.1 billion in revenue for the latest fiscal year, with net income of CHF 214.8 million, reflecting a net margin of approximately 1.9%. Operating cash flow stood at CHF 362.9 million, underscoring stable liquidity generation. Capital expenditures were modest at CHF 33.7 million, indicating a capital-light model focused on service delivery rather than heavy infrastructure investments.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CHF 3.3 demonstrates steady earnings power, supported by its diversified segment contributions. DKSH’s capital efficiency is evident in its low capex-to-revenue ratio, though margins remain constrained by the high-touch nature of its distribution services and competitive pricing dynamics in Asia-Pacific markets.

Balance Sheet And Financial Health

DKSH maintains a solid balance sheet with CHF 609.1 million in cash and equivalents against total debt of CHF 839.8 million, reflecting a manageable leverage profile. The firm’s liquidity position is adequate, with operating cash flow covering interest obligations and supporting dividend payouts.

Growth Trends And Dividend Policy

Revenue growth has been stable, driven by Asia-Pacific demand for market expansion services. DKSH’s dividend policy is shareholder-friendly, with a CHF 2.35 per share payout, yielding approximately 2.8% based on current market capitalization. The company prioritizes reinvestment in high-growth segments like Healthcare and Technology while maintaining consistent returns.

Valuation And Market Expectations

At a market cap of CHF 4.1 billion, DKSH trades at a P/E of ~12.4x, aligning with industrials peers. Its low beta (0.376) suggests defensive characteristics, but investors may discount the stock due to margin pressures and exposure to emerging market volatility.

Strategic Advantages And Outlook

DKSH’s entrenched regional networks and multi-segment diversification provide resilience. Near-term challenges include cost inflation and geopolitical risks in Asia, but long-term prospects remain favorable due to rising demand for outsourced market expansion services. Strategic focus on high-margin healthcare and technology verticals could enhance profitability.

Sources

Company filings, Bloomberg

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