investorscraft@gmail.com

Intrinsic ValueSymrise AG (SY1.DE)

Previous Close71.06
Intrinsic Value
Upside potential
Previous Close
71.06

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

Symrise AG is a global leader in the specialty chemicals sector, specializing in fragrances, flavorings, and cosmetic ingredients. The company operates through two core segments: Taste, Nutrition & Health, which provides flavor solutions and functional ingredients for food, beverages, and pet food, and Scent & Care, which develops fragrance compositions and cosmetic ingredients for personal care and household products. Symrise serves a diverse clientele, including food manufacturers, perfumers, and cosmetic brands, leveraging its deep expertise in natural and sustainable ingredients. The company maintains a strong market position due to its innovation-driven approach, extensive R&D capabilities, and global supply chain. Its focus on sustainability and clean-label solutions aligns with growing consumer demand for eco-friendly products, reinforcing its competitive edge in both developed and emerging markets. With operations spanning Europe, North America, Asia Pacific, and Latin America, Symrise benefits from geographic diversification and long-standing customer relationships, making it a resilient player in the specialty chemicals industry.

Revenue Profitability And Efficiency

Symrise reported revenue of €4.99 billion for the latest fiscal period, with net income of €478.2 million, reflecting a net margin of approximately 9.6%. The company generated €894.9 million in operating cash flow, demonstrating strong cash conversion efficiency. Capital expenditures of €227.4 million indicate ongoing investments in production capacity and innovation, supporting long-term growth. The diluted EPS of €3.42 underscores steady profitability despite macroeconomic headwinds.

Earnings Power And Capital Efficiency

Symrise exhibits robust earnings power, driven by its diversified product portfolio and high-margin specialty ingredients. The company’s ability to maintain profitability in a competitive market highlights its pricing power and operational efficiency. With a disciplined approach to capital allocation, Symrise balances reinvestment in R&D and acquisitions with shareholder returns, ensuring sustainable growth while optimizing return on invested capital.

Balance Sheet And Financial Health

Symrise’s balance sheet shows €709.5 million in cash and equivalents against total debt of €2.55 billion, indicating moderate leverage. The company’s liquidity position remains solid, supported by consistent operating cash flow. While debt levels are manageable, investors should monitor leverage ratios in light of potential acquisition activity or economic downturns that could impact refinancing conditions.

Growth Trends And Dividend Policy

Symrise has demonstrated steady growth, supported by demand for natural and sustainable ingredients. The company’s dividend policy reflects its commitment to shareholder returns, with a dividend per share of €1.20. Future growth is expected to be driven by innovation, geographic expansion, and strategic acquisitions, though macroeconomic volatility may pose short-term challenges.

Valuation And Market Expectations

With a market capitalization of €14.61 billion and a beta of 0.53, Symrise is perceived as a relatively stable investment within the specialty chemicals sector. The valuation reflects investor confidence in its long-term growth prospects, though sector-wide margin pressures and input cost inflation could influence future earnings multiples.

Strategic Advantages And Outlook

Symrise’s strategic advantages include its strong R&D pipeline, global footprint, and focus on sustainability, positioning it well for long-term growth. The outlook remains positive, supported by trends in clean-label products and premiumization in flavors and fragrances. However, geopolitical risks and raw material price fluctuations warrant cautious monitoring.

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