investorscraft@gmail.com

Intrinsic ValueHermès International Société en commandite par actions (HMI.DE)

Previous Close2,039.00
Intrinsic Value
Upside potential
Previous Close
2,039.00

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

Hermès International SCA is a globally renowned luxury goods company specializing in high-end apparel, accessories, and lifestyle products. Its diversified portfolio includes leather goods, ready-to-wear fashion, silk and textiles, perfumes, watches, and home products, all crafted with exceptional craftsmanship and exclusivity. The company operates through a vertically integrated model, maintaining tight control over design, production, and distribution to preserve its premium brand image. Hermès holds a dominant position in the luxury retail sector, distinguished by its heritage, scarcity-driven pricing strategy, and unwavering commitment to artisanal quality. Its global presence spans Europe, Asia, and the Americas, with strong demand from affluent consumers seeking timeless luxury. Unlike mass-market competitors, Hermès leverages limited production and selective distribution to reinforce desirability, ensuring long-term pricing power and resilience against economic cycles.

Revenue Profitability And Efficiency

Hermès reported robust revenue of €15.17 billion in FY 2024, underpinned by strong demand across its product segments. The company’s net income stood at €4.6 billion, reflecting a high net margin of approximately 30%, indicative of its premium pricing and operational efficiency. Operating cash flow was €5.14 billion, demonstrating strong liquidity generation, while capital expenditures were negligible, suggesting disciplined reinvestment.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €43.87 highlights its earnings strength, supported by high-margin products and a loyal customer base. Hermès’ capital efficiency is evident in its ability to generate substantial cash flows with minimal debt reliance, allowing for sustained profitability and shareholder returns. Its asset-light model further enhances return on invested capital.

Balance Sheet And Financial Health

Hermès maintains a fortress balance sheet, with €11.64 billion in cash and equivalents against total debt of €2.17 billion, ensuring ample liquidity and financial flexibility. The low leverage ratio underscores the company’s conservative financial management, positioning it well to navigate market uncertainties while funding growth initiatives.

Growth Trends And Dividend Policy

Hermès has consistently delivered growth, driven by global expansion and product diversification. The company’s dividend policy is shareholder-friendly, with a dividend per share of €16, reflecting its commitment to returning capital while retaining sufficient funds for reinvestment. Its growth trajectory remains intact, supported by rising demand in key markets like Asia.

Valuation And Market Expectations

With a market capitalization of €248.8 billion and a beta of 0.83, Hermès is valued as a low-volatility luxury stalwart. Investors prize its resilient business model, pricing power, and growth potential, justifying its premium valuation multiples relative to sector peers.

Strategic Advantages And Outlook

Hermès’ strategic advantages lie in its brand equity, artisanal production, and controlled distribution. The outlook remains positive, with sustained demand for luxury goods and expansion into high-growth markets. Its focus on exclusivity and craftsmanship ensures long-term differentiation in a competitive industry.

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