investorscraft@gmail.com

Intrinsic ValueHenkel AG & Co. KGaA (HEN.DE)

Previous Close69.65
Intrinsic Value
Upside potential
Previous Close
69.65

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

Henkel AG & Co. KGaA operates as a global leader in adhesive technologies, beauty care, and laundry & home care, serving diverse industries and consumer markets. The company’s Adhesive Technologies segment provides high-performance solutions for packaging, automotive, electronics, and construction, leveraging brands like Loctite and Technomelt. This segment benefits from industrial demand and innovation-driven applications, reinforcing Henkel’s position as a key supplier in B2B markets. In Beauty Care, Henkel focuses on hair cosmetics and personal care products under brands such as Schwarzkopf and Dial, distributed through salons, retail, and e-commerce channels. The Laundry & Home Care segment, anchored by Persil and Bref, caters to household needs with detergents and cleaners, competing in a mature but stable market. Henkel’s diversified portfolio and strong brand equity provide resilience against sector-specific downturns, while its global footprint ensures exposure to both developed and emerging markets. The company’s emphasis on sustainability and digital transformation further enhances its competitive edge in an evolving consumer landscape.

Revenue Profitability And Efficiency

Henkel reported revenue of €21.6 billion in FY 2024, with net income of €2.0 billion, reflecting a steady but moderate profitability margin. The company’s operating cash flow of €3.1 billion underscores efficient working capital management, while capital expenditures of €626 million indicate disciplined reinvestment. The adhesive technologies segment likely drove higher margins, offsetting competitive pressures in consumer-facing divisions.

Earnings Power And Capital Efficiency

Henkel’s diluted EPS of €4.78 demonstrates its ability to generate consistent earnings, supported by a balanced mix of high-margin industrial products and stable consumer goods. The company’s capital efficiency is evident in its robust cash flow generation, which funds dividends and strategic initiatives without excessive leverage.

Balance Sheet And Financial Health

Henkel maintains a solid financial position with €2.9 billion in cash and equivalents against total debt of €4.3 billion, reflecting prudent liquidity management. The moderate debt level and strong cash reserves provide flexibility for growth investments or acquisitions while sustaining shareholder returns.

Growth Trends And Dividend Policy

Henkel’s growth is tempered by mature markets in consumer goods, though adhesive technologies offer incremental opportunities. The company’s dividend of €2.02 per share aligns with its commitment to returning capital, supported by stable cash flows. Long-term growth may hinge on innovation and emerging market expansion.

Valuation And Market Expectations

With a market cap of €27.9 billion and a beta of 0.46, Henkel is viewed as a defensive play with lower volatility. Investors likely value its diversified revenue streams and consistent performance, though expectations for growth remain modest given sector dynamics.

Strategic Advantages And Outlook

Henkel’s strengths lie in its diversified portfolio, strong industrial positioning, and brand equity. Sustainability initiatives and digital adoption could drive future efficiencies. However, the company faces challenges from raw material costs and competitive consumer markets, requiring ongoing innovation to maintain its market position.

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