Data is not available at this time.
Steinhoff International Holdings N.V. operates as a diversified retail conglomerate with a strong presence in Africa, Australasia, Europe, the UK, and the US. The company specializes in retailing general merchandise, apparel, furniture, homeware, electronics, and building materials, alongside FinTech products and mattress-related goods. Its vertically integrated model includes manufacturing and trading, allowing it to control supply chains and optimize margins. Steinhoff serves both mass-market and mid-tier consumers, leveraging economies of scale across its geographically dispersed operations. Despite past governance challenges, the company maintains a competitive position in fragmented retail markets, particularly in Southern Africa and Europe. Its portfolio includes well-known brands like Pepco and Mattress Firm, which benefit from localized demand and brand loyalty. However, Steinhoff faces intense competition from global e-commerce players and regional discount retailers, pressuring its market share and pricing power.
In FY2022, Steinhoff reported revenue of EUR 10.33 billion, reflecting its extensive retail footprint. However, the company posted a net loss of EUR 659 million, driven by high debt servicing costs and operational inefficiencies. Operating cash flow was negative EUR 730 million, exacerbated by capital expenditures of EUR 392 million, indicating strained liquidity. The diluted EPS of -EUR 0.16 underscores ongoing profitability challenges amid restructuring efforts.
Steinhoff's earnings power remains constrained by its leveraged balance sheet and restructuring costs. The negative operating cash flow highlights inefficiencies in working capital management, though its asset-light retail model provides some flexibility. The company’s ability to generate sustainable returns is hindered by high interest expenses and competitive margin pressures in its core markets.
Steinhoff's financial health is precarious, with total debt of EUR 13.56 billion significantly outweighing cash reserves of EUR 983 million. The elevated leverage ratio raises solvency concerns, though ongoing asset disposals and refinancing efforts aim to stabilize the capital structure. Liquidity remains a critical risk, given the negative free cash flow and substantial debt maturities.
Growth prospects are muted due to Steinhoff’s focus on debt reduction and portfolio optimization. The company paid a dividend of EUR 0.15 per share in FY2022, likely to maintain investor confidence, but sustainability is questionable given its financial constraints. Future expansion will depend on successful restructuring and improved operational performance in key markets.
With a market cap of EUR 670 million, Steinhoff trades at a steep discount to its revenue, reflecting skepticism about its turnaround prospects. The beta of 1.028 indicates market-aligned volatility, but investor sentiment remains cautious due to legacy governance issues and high leverage.
Steinhoff’s diversified retail portfolio and strong regional brands provide a foundation for recovery, but execution risks are high. The outlook hinges on successful debt restructuring, cost rationalization, and regaining stakeholder trust. Near-term challenges overshadow its long-term potential, requiring disciplined capital allocation to restore stability.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |