investorscraft@gmail.com

Intrinsic ValueH & M Hennes & Mauritz AB (publ) (HMSB.DE)

Previous Close17.00
Intrinsic Value
Upside potential
Previous Close
17.00

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

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 Monki. The company’s revenue model is built on high-volume sales, rapid inventory turnover, and a vertically integrated supply chain, enabling competitive pricing and trend responsiveness. With a presence in 75 markets and over 4,800 stores, H&M leverages both physical retail and e-commerce to capture diverse consumer segments. The brand portfolio caters to varying demographics, from budget-conscious shoppers to premium segments, reinforcing its market adaptability. Despite intense competition from Zara, Uniqlo, and digital-native brands, H&M maintains a strong position through scale, brand recognition, and sustainability initiatives. Its recent focus on digital transformation and circular fashion aims to enhance long-term resilience in an evolving retail landscape.

Revenue Profitability And Efficiency

H&M reported revenue of EUR 234.5 billion, with net income of EUR 11.6 billion, reflecting a net margin of approximately 5%. Operating cash flow stood at EUR 31.8 billion, supporting reinvestment and shareholder returns. Capital expenditures of EUR 10.1 billion indicate ongoing investments in store modernization and digital infrastructure. The company’s ability to generate robust cash flow underscores operational efficiency despite margin pressures typical in fast fashion.

Earnings Power And Capital Efficiency

Diluted EPS of EUR 7.21 demonstrates solid earnings power, driven by volume sales and cost management. The company’s capital efficiency is evident in its ability to fund growth initiatives while maintaining profitability. However, high total debt of EUR 76.95 billion suggests leveraged operations, though this is partially offset by EUR 17.3 billion in cash reserves.

Balance Sheet And Financial Health

H&M’s balance sheet shows EUR 17.3 billion in cash and equivalents against total debt of EUR 76.95 billion, indicating moderate liquidity but significant leverage. The company’s scale and cash flow generation provide stability, though debt levels warrant monitoring. Asset turnover remains efficient, supported by a global retail footprint and inventory management.

Growth Trends And Dividend Policy

H&M’s growth is fueled by e-commerce expansion and market penetration, particularly in emerging regions. The dividend payout of EUR 0.31 per share reflects a conservative policy, prioritizing reinvestment over high yields. Historical trends suggest a focus on sustainable growth rather than aggressive shareholder returns.

Valuation And Market Expectations

With a market cap of EUR 20.9 billion and a beta of 1.14, H&M is viewed as a moderately volatile consumer cyclical stock. The valuation reflects expectations of steady growth, though competitive and macroeconomic risks persist. Investors likely weigh its brand strength against sector-wide margin pressures.

Strategic Advantages And Outlook

H&M’s strategic advantages include a diversified brand portfolio, global scale, and sustainability commitments. The outlook hinges on successful digital integration and supply chain resilience. Challenges include fast-fashion’s environmental scrutiny and competition, but the company’s adaptability positions it for long-term relevance.

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