investorscraft@gmail.com

Intrinsic ValueSteinhoff International Holdings N.V. (SNH.SW)

Previous CloseCHF0.09
Intrinsic Value
Upside potential
Previous Close
CHF0.09

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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 selling general merchandise, apparel, furniture, homeware, electronics, and building materials, alongside FinTech products and bedding accessories. Its vertically integrated model includes manufacturing, trading, and retailing, allowing it to control supply chains and optimize margins. Steinhoff serves both mass-market and value-conscious consumers, leveraging economies of scale to maintain competitive pricing. Despite its broad geographic footprint, the company faces challenges from regional economic volatility and shifting consumer preferences. Its market position is further complicated by legacy financial issues, though it retains brand recognition in key segments such as furniture and household goods. The retail sector's competitive intensity demands continuous adaptation, particularly in e-commerce and omnichannel strategies, where Steinhoff has room for improvement.

Revenue Profitability And Efficiency

Steinhoff reported revenue of CHF 10.33 billion for FY 2022, reflecting its extensive retail operations. However, the company posted a net loss of CHF 659 million, underscoring ongoing profitability challenges. Operating cash flow was negative at CHF 730 million, exacerbated by capital expenditures of CHF 392 million, indicating strained liquidity. These figures highlight inefficiencies in cost management and operational execution, likely tied to restructuring efforts and legacy debt burdens.

Earnings Power And Capital Efficiency

The diluted EPS of CHF -0.16 signals weak earnings power, compounded by high leverage and interest expenses. Steinhoff's capital efficiency is suboptimal, with negative cash flows limiting reinvestment capacity. The company's ability to generate sustainable returns remains constrained without significant debt reduction or operational turnaround, particularly in underperforming markets.

Balance Sheet And Financial Health

Steinhoff's balance sheet shows CHF 983 million in cash against CHF 13.56 billion in total debt, reflecting severe leverage. This precarious financial position raises solvency concerns, especially given negative operating cash flow. The lack of dividend payments aligns with liquidity preservation efforts, though long-term stability hinges on successful debt restructuring and asset monetization.

Growth Trends And Dividend Policy

Growth trends are muted, with no recent dividend distributions as the company prioritizes financial recovery. Steinhoff's focus remains on stabilizing operations rather than expansion, with limited visibility on organic or acquisitive growth. The absence of a dividend policy underscores its current non-income stock status, appealing only to speculative or turnaround-focused investors.

Valuation And Market Expectations

With a market cap of CHF 374 million, Steinhoff trades at a steep discount to revenue, reflecting skepticism about its turnaround prospects. The beta of 0.94 suggests moderate correlation with broader market movements, though idiosyncratic risks dominate. Investors likely price in high uncertainty around debt resolution and operational viability.

Strategic Advantages And Outlook

Steinhoff's diversified retail footprint and vertical integration offer theoretical advantages, but execution risks overshadow these benefits. The outlook remains cautious, contingent on debt restructuring progress and margin recovery. Success depends on streamlining operations, divesting non-core assets, and adapting to digital retail trends, though near-term headwinds persist.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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