investorscraft@gmail.com

Intrinsic ValueHOCHDORF Holding AG (HOCN.SW)

Previous CloseCHF1.59
Intrinsic Value
Upside potential
Previous Close
CHF1.59

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

HOCHDORF Holding AG operates in the packaged foods sector, specializing in dairy-based nutrition products and infant formula. The company's core revenue model is built on two divisions: Food Solutions, which supplies milk proteins, whey, and condensed milk, and Baby Care, offering specialized infant nutrition under brands like HOCHDORF and Bimbosan. Its products cater to diverse markets, including medical nutrition and maternal health, positioning it as a niche player in functional and specialized dairy. HOCHDORF serves a global customer base, with significant operations in Europe, Asia, and the Americas, leveraging Switzerland’s reputation for high-quality dairy. Despite its long-standing heritage since 1895, the company faces intense competition from multinational food conglomerates and private-label alternatives. Its market position hinges on premiumization and health-focused differentiation, though scale limitations and pricing pressures remain challenges in commoditized segments.

Revenue Profitability And Efficiency

In FY 2023, HOCHDORF reported revenue of CHF 307.8 million but recorded a net loss of CHF 10.2 million, reflecting margin pressures and operational inefficiencies. The diluted EPS of -CHF 4.75 underscores profitability challenges, though positive operating cash flow of CHF 13.8 million suggests some liquidity resilience. Capital expenditures of CHF 6.8 million indicate restrained investment activity amid financial headwinds.

Earnings Power And Capital Efficiency

The company’s negative earnings power highlights structural challenges, with net income deeply in the red. Operating cash flow, while positive, is insufficient to offset profitability gaps, and elevated total debt of CHF 67.1 million raises concerns about leverage. Capital efficiency metrics remain weak, with no clear near-term path to sustainable returns on invested capital.

Balance Sheet And Financial Health

HOCHDORF’s balance sheet shows CHF 14.6 million in cash against CHF 67.1 million in total debt, indicating strained liquidity. The debt burden, coupled with persistent losses, weakens financial flexibility. Absence of dividends aligns with capital preservation priorities, but the lack of shareholder returns may deter investor interest without a turnaround strategy.

Growth Trends And Dividend Policy

Revenue trends are stagnant, and the net loss suggests no immediate growth catalysts. The company suspended dividends (CHF 0 per share) to conserve cash, reflecting a defensive stance. International expansion and premium product lines offer theoretical growth avenues, but execution risks and competitive dynamics temper optimism.

Valuation And Market Expectations

With a market cap of CHF 3.4 million, the stock trades at distressed levels, likely pricing in ongoing challenges. A beta of 0.786 implies lower volatility than the market, but the valuation reflects skepticism about recovery prospects. Investors appear to discount future earnings without visible operational improvements.

Strategic Advantages And Outlook

HOCHDORF’s strengths lie in its Swiss dairy heritage and specialized nutrition expertise, but these are offset by weak profitability and leverage. The outlook remains cautious, hinging on cost restructuring and niche market penetration. Without material operational improvements, the company risks further erosion of its competitive position.

Sources

Company filings, SIX Swiss Exchange disclosures

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