investorscraft@gmail.com

Intrinsic ValueHenkel AG & Co. KGaA (HEN3.SW)

Previous CloseCHF66.28
Intrinsic Value
Upside potential
Previous Close
CHF66.28

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, positioning Henkel as a critical supplier in B2B markets. The Beauty Care segment focuses on hair and personal care products under Schwarzkopf and Dial, distributed through salons, retail, and e-commerce channels. Meanwhile, the Laundry & Home Care segment, anchored by Persil and Bref, caters to household cleaning needs with a strong presence in Europe and emerging markets. Henkel’s diversified portfolio and brand equity provide resilience against sector-specific downturns, while its R&D focus ensures sustained competitiveness in both consumer and industrial segments.

Revenue Profitability And Efficiency

Henkel reported revenue of €21.6 billion in FY 2024, with net income of €2.0 billion, reflecting a net margin of approximately 9.3%. The company generated €3.1 billion in operating cash flow, demonstrating robust cash conversion. Capital expenditures of €626 million indicate disciplined reinvestment, supporting long-term growth without compromising liquidity. The adhesive technologies segment remains the largest revenue contributor, followed by laundry & home care and beauty care.

Earnings Power And Capital Efficiency

Henkel’s diluted EPS of €4.78 underscores its earnings stability, supported by a balanced mix of high-margin industrial adhesives and volume-driven consumer products. The company’s capital efficiency is evident in its ability to sustain profitability despite inflationary pressures, with operating cash flow covering dividends and capex comfortably. Its adhesive technologies segment, in particular, drives superior returns due to its technical differentiation and global footprint.

Balance Sheet And Financial Health

Henkel maintains a solid balance sheet with €2.9 billion in cash and equivalents against €4.3 billion in total debt, reflecting prudent leverage. The company’s liquidity position is strong, with operating cash flow sufficient to service debt and fund growth initiatives. Its conservative financial policy ensures flexibility for strategic acquisitions or shareholder returns.

Growth Trends And Dividend Policy

Henkel’s growth is driven by innovation in adhesives and sustainability-focused home care products, with emerging markets offering expansion opportunities. The company pays a reliable dividend, with a FY 2024 payout of €1.80 per share, aligning with its commitment to shareholder returns. Revenue growth has been steady, though moderated by macroeconomic headwinds in consumer segments.

Valuation And Market Expectations

With a market cap of €32.3 billion and a beta of 0.58, Henkel is viewed as a defensive play in the consumer staples sector. Its valuation reflects stable earnings and a diversified business model, though investor expectations are tempered by slower growth in traditional consumer markets. The adhesive technologies segment’s higher margins may warrant a premium in sum-of-parts analyses.

Strategic Advantages And Outlook

Henkel’s strategic advantages include its strong industrial adhesives portfolio, global brand recognition, and R&D-driven innovation. The company is well-positioned to benefit from trends in sustainable packaging and electric vehicle manufacturing. Near-term challenges include cost inflation and competitive pressures in beauty care, but its diversified revenue streams provide resilience. Management’s focus on efficiency and selective M&A should support mid-single-digit growth.

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