investorscraft@gmail.com

Intrinsic ValueSEB S.A. (SK.PA)

Previous Close47.64
Intrinsic Value
Upside potential
Previous Close
47.64

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

SEB SA is a global leader in small household appliances, operating in the consumer cyclical sector with a focus on furnishings, fixtures, and appliances. The company designs, manufactures, and markets a diverse portfolio of products, including electrical cooking, food preparation, beverage preparation, and personal care appliances. Its well-known brands, such as Tefal, Moulinex, Rowenta, and Krups, cater to both consumer and professional markets, reinforcing its strong market presence. SEB’s revenue model is driven by innovation, brand equity, and a broad distribution network spanning multiple geographies. The company competes in a fragmented but growing industry, leveraging its scale, R&D capabilities, and multi-brand strategy to maintain leadership. Its product diversification and premium positioning allow it to capture value across different price segments, from mass-market to high-end. SEB’s strategic focus on sustainability and digital integration further strengthens its competitive edge in an evolving market.

Revenue Profitability And Efficiency

SEB reported revenue of €8.27 billion for the fiscal year, with net income of €232 million, reflecting a net margin of approximately 2.8%. Operating cash flow stood at €532.5 million, while capital expenditures were €173.5 million, indicating disciplined reinvestment. The company’s profitability metrics suggest moderate efficiency, with room for improvement in cost optimization and margin expansion.

Earnings Power And Capital Efficiency

Diluted EPS was €4.23, demonstrating stable earnings power. The company’s ability to generate cash flow from operations (€532.5 million) supports its capital allocation strategy, including dividends and debt management. However, elevated total debt (€3.05 billion) relative to cash reserves (€1.02 billion) suggests a need for careful liquidity management.

Balance Sheet And Financial Health

SEB maintains a solid balance sheet with €1.02 billion in cash and equivalents, though its total debt of €3.05 billion results in a net debt position. The company’s financial health is supported by its cash-generative operations, but leverage remains a consideration for long-term stability.

Growth Trends And Dividend Policy

SEB’s growth is driven by product innovation and geographic expansion, though recent financials indicate modest top-line performance. The company pays a dividend of €2.62 per share, reflecting a commitment to shareholder returns. Future growth may depend on market demand and operational efficiency improvements.

Valuation And Market Expectations

With a market capitalization of €4.6 billion and a beta of 1.037, SEB is viewed as moderately volatile relative to the market. Investors likely expect steady performance, with valuation metrics reflecting its established but mature industry position.

Strategic Advantages And Outlook

SEB’s strengths include its strong brand portfolio, global distribution, and innovation pipeline. Challenges include competitive pressures and macroeconomic uncertainties. The outlook remains cautiously optimistic, contingent on effective execution of growth initiatives and cost management.

Sources

Company filings, market data

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