investorscraft@gmail.com

Intrinsic ValueOrell Füssli AG (OFN.SW)

Previous CloseCHF120.00
Intrinsic Value
Upside potential
Previous Close
CHF120.00

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

Orell Füssli AG operates in two distinct yet complementary segments: security solutions and book retailing, positioning itself as a niche player in Switzerland’s industrial and consumer markets. The Security Printing segment specializes in high-value security documents, including banknotes and identity cards, leveraging advanced serialization and tracking technologies. This segment serves government and financial institutions, benefiting from stringent regulatory requirements and long-term contracts. The Industrial Systems division provides inspection and control solutions, enhancing the integrity of security documents. Meanwhile, the Book Retailing segment focuses on German-speaking Switzerland, offering a curated selection of educational, legal, and children’s books through physical stores and e-commerce. The company’s dual focus on high-margin security services and stable retail operations provides diversification, though it remains exposed to cyclical demand in publishing and public-sector spending. Its 500-year legacy underscores deep institutional trust, but growth depends on technological adoption and retail resilience.

Revenue Profitability And Efficiency

Orell Füssli reported revenue of CHF 252.5 million, with net income of CHF 14.1 million, reflecting a modest but stable profitability margin. Operating cash flow of CHF 28.2 million indicates efficient working capital management, though capital expenditures of CHF -9.9 million suggest limited reinvestment. The diluted EPS of CHF 7.19 aligns with its conservative financial profile, supported by low leverage.

Earnings Power And Capital Efficiency

The company’s earnings are driven by its high-margin security solutions, which likely offset lower retail margins. With minimal debt (CHF 141,000) and robust cash reserves (CHF 66.6 million), Orell Füssli maintains strong capital efficiency. Its beta of 0.174 indicates low volatility, appealing to risk-averse investors.

Balance Sheet And Financial Health

Orell Füssli’s balance sheet is notably healthy, with cash and equivalents covering 472x its total debt. The absence of significant liabilities and consistent cash generation underscores financial stability, though the low debt may imply underutilized leverage for growth.

Growth Trends And Dividend Policy

Growth appears muted, with reliance on existing security contracts and regional retail demand. The dividend of CHF 4.4 per share signals a commitment to shareholder returns, yielding approximately 2.3% based on market cap, but reinvestment potential remains limited.

Valuation And Market Expectations

At a market cap of CHF 190 million, the company trades at a P/E of ~13.5x, reflecting its steady but unspectacular earnings. The low beta and dividend yield suggest it is priced as a defensive holding rather than a growth asset.

Strategic Advantages And Outlook

Orell Füssli’s entrenched position in security printing and regional retail provides resilience, but its outlook hinges on modernizing industrial systems and adapting to digital publishing trends. Its cash-rich position offers flexibility for strategic acquisitions or technological upgrades.

Sources

Company description, financial data from public disclosures (likely Swiss Exchange filings), and market metrics from Bloomberg or similar providers.

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