investorscraft@gmail.com

Intrinsic ValueSiegfried Holding AG (SFZN.SW)

Previous CloseCHF94.90
Intrinsic Value
Upside potential
Previous Close
CHF94.90

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

Siegfried Holding AG operates as a key player in the global life sciences sector, specializing in the development and production of active pharmaceutical ingredients (APIs), intermediates, and finished dosage forms. The company serves pharmaceutical clients through a comprehensive contract development and manufacturing (CDMO) model, offering end-to-end solutions from drug development to commercial production. Its expertise spans solid oral dosage forms, sterile injectables, ophthalmics, and inhalative products, positioning it as a versatile partner for both generic and specialty drug manufacturers. Siegfried differentiates itself through a strong focus on controlled substances, particularly in anesthetics, pain management, and central nervous system therapies, leveraging regulatory expertise and technical capabilities. With a heritage dating back to 1873, the company has built a reputation for reliability and innovation in a highly regulated industry. Its market position is reinforced by strategic licensing agreements and a robust portfolio of proprietary technologies, enabling it to capture niche demand in the pharmaceutical supply chain.

Revenue Profitability And Efficiency

In FY 2024, Siegfried reported revenue of CHF 1.29 billion, with net income of CHF 160.1 million, reflecting a net margin of approximately 12.4%. The company’s diluted EPS stood at CHF 36.88, demonstrating solid earnings power. Operating cash flow was CHF 168.8 million, though capital expenditures of CHF 165.3 million indicate significant reinvestment in capacity and technology. The absence of total debt suggests a conservative financial structure.

Earnings Power And Capital Efficiency

Siegfried’s earnings are underpinned by its CDMO model, which combines high-value services with scalable production. The company’s focus on high-margin segments like controlled substances and sterile injectables enhances profitability. Capital efficiency is evident in its ability to generate operating cash flow nearly in line with net income, though capex demands remain substantial to support growth and regulatory compliance.

Balance Sheet And Financial Health

The balance sheet is robust, with CHF 38.8 million in cash and no reported debt, underscoring a low-risk financial profile. This conservative leverage position provides flexibility for strategic investments or acquisitions. The lack of debt also reduces interest expense risks, supporting stable cash flow generation.

Growth Trends And Dividend Policy

Siegfried’s growth is driven by increasing outsourcing trends in pharma manufacturing and its niche expertise. The company pays a dividend of CHF 4.18 per share, reflecting a payout ratio of approximately 11.3% of net income, balancing shareholder returns with reinvestment needs. Future growth may hinge on expanding its CDMO capabilities and regulatory partnerships.

Valuation And Market Expectations

With a market cap of CHF 4.31 billion, Siegfried trades at a P/E of approximately 26.9x, suggesting investor confidence in its specialized business model. The beta of 0.699 indicates lower volatility relative to the broader market, aligning with its stable CDMO revenue streams.

Strategic Advantages And Outlook

Siegfried’s strengths lie in its regulatory expertise, diversified product portfolio, and debt-free balance sheet. The outlook is positive, supported by sustained demand for outsourced pharmaceutical manufacturing. Challenges include capex intensity and competition in the CDMO space, but its niche focus and long-standing client relationships provide resilience.

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