Data is not available at this time.
Emmi AG is a leading Swiss dairy company specializing in the production and distribution of high-quality dairy and fresh products, including cheese, yogurt, desserts, and milk-based beverages. The company operates across multiple segments, such as Dairy Products, Cheese, and Fresh Products, serving both domestic and international markets. With exports to approximately 60 countries, Emmi has established a strong global footprint while maintaining a dominant position in Switzerland, where it benefits from brand loyalty and premium pricing. Emmi’s diversified product portfolio and focus on innovation allow it to cater to evolving consumer preferences, including health-conscious and premium segments. The company’s vertically integrated operations, from sourcing to distribution, enhance supply chain efficiency and product quality. As a subsidiary of ZMP Invest AG, Emmi leverages strategic ownership stability while pursuing growth in key markets like North America and Europe. Its market positioning is reinforced by a commitment to sustainability and artisanal craftsmanship, differentiating it from mass-market competitors.
Emmi reported revenue of CHF 4.35 billion for the period, with net income of CHF 220.3 million, reflecting a net margin of approximately 5.1%. The company generated CHF 406.9 million in operating cash flow, demonstrating solid cash conversion. Capital expenditures of CHF 114.4 million indicate disciplined reinvestment, supporting long-term growth without excessive leverage on liquidity.
Diluted EPS stood at CHF 41.18, underscoring Emmi’s ability to deliver consistent earnings. The company’s capital efficiency is evident in its balanced approach to growth investments and profitability, with a focus on high-margin segments like specialty cheeses and premium dairy products. Operating cash flow coverage of capital expenditures remains healthy, ensuring financial flexibility.
Emmi maintains a conservative balance sheet with CHF 303.7 million in cash and equivalents against total debt of CHF 1.33 billion. The debt level is manageable given the company’s stable cash flows and low beta of 0.39, reflecting lower volatility and financial resilience. Liquidity appears adequate to meet near-term obligations and strategic initiatives.
Emmi’s growth is driven by international expansion and premium product innovation, though its Swiss core market provides stability. The company pays a dividend of CHF 16.5 per share, signaling a commitment to shareholder returns. Dividend sustainability is supported by steady earnings and a payout ratio aligned with industry peers.
With a market capitalization of CHF 4.47 billion, Emmi trades at a valuation reflective of its defensive sector positioning and stable cash flows. The low beta suggests investor perception of lower risk, though growth expectations may be tempered by the mature nature of the dairy industry.
Emmi’s strategic advantages include its strong Swiss brand equity, diversified geographic footprint, and focus on premium and sustainable products. The outlook remains stable, with growth opportunities in international markets and product innovation offsetting potential margin pressures from input cost volatility. The company’s disciplined capital allocation supports long-term value creation.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |