investorscraft@gmail.com

Intrinsic ValueEmmi AG (EMMN.SW)

Previous CloseCHF782.00
Intrinsic Value
Upside potential
Previous Close
CHF782.00

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

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