investorscraft@gmail.com

Intrinsic ValueH & M Hennes & Mauritz AB (publ) (HMB.SW)

Previous CloseCHF15.70
Intrinsic Value
Upside potential
Previous Close
CHF15.70

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

H&M Hennes & Mauritz AB operates as a global fast-fashion retailer, offering a broad range of apparel, accessories, footwear, and home products under multiple brands, including H&M, COS, and & Other Stories. The company’s revenue model is built on high-volume, low-margin sales, leveraging rapid inventory turnover and a vertically integrated supply chain to maintain competitive pricing. With a presence in 75 markets and over 4,800 stores, H&M competes in the highly fragmented apparel sector, targeting value-conscious consumers through trend-driven designs and omnichannel distribution. Its portfolio of brands allows it to cater to diverse demographics, from budget-conscious shoppers to premium segments, enhancing its market resilience. Despite intense competition from rivals like Zara and online disruptors, H&M maintains a strong foothold through localized merchandising and sustainability initiatives, though its market share is pressured by shifting consumer preferences toward digital-first retailers.

Revenue Profitability And Efficiency

In its latest fiscal year, H&M reported revenue of SEK 234.5 billion, with net income of SEK 11.6 billion, reflecting a net margin of approximately 5%. Operating cash flow stood at SEK 31.8 billion, underscoring robust cash generation, though capital expenditures of SEK 10.1 billion indicate ongoing investments in store optimization and digital infrastructure. The company’s efficiency metrics suggest disciplined cost management, albeit with margin pressures typical of the fast-fashion industry.

Earnings Power And Capital Efficiency

H&M’s diluted EPS of SEK 7.21 demonstrates its ability to translate top-line growth into shareholder returns, though its beta of 1.251 highlights sensitivity to macroeconomic cycles. The firm’s capital efficiency is tempered by high working capital needs inherent to inventory-heavy retail, but its strong operating cash flow supports reinvestment and debt servicing capabilities.

Balance Sheet And Financial Health

The company holds SEK 17.3 billion in cash and equivalents against total debt of SEK 76.9 billion, reflecting a leveraged but manageable position. Its liquidity appears adequate, with operating cash flow covering interest obligations, though the debt load warrants monitoring given cyclical demand risks in the apparel sector.

Growth Trends And Dividend Policy

H&M’s growth is driven by store expansion and e-commerce penetration, though comparable sales face headwinds from inflationary pressures. The dividend payout of SEK 0.82 per share aligns with a modest yield, prioritizing reinvestment over aggressive shareholder returns, consistent with its growth-focused strategy.

Valuation And Market Expectations

With a market cap of SEK 25.8 billion, H&M trades at a P/E multiple reflective of its mature industry position and moderate growth prospects. Investor expectations likely hinge on margin recovery and digital transformation success, as the stock’s beta suggests higher volatility amid sector disruptions.

Strategic Advantages And Outlook

H&M’s scale, brand diversification, and sustainability commitments provide strategic differentiation, but its outlook depends on balancing fast-fashion agility with cost inflation and ESG scrutiny. Near-term challenges include supply chain optimization and omnichannel integration, while long-term opportunities lie in emerging markets and circular economy initiatives.

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