investorscraft@gmail.com

Intrinsic ValueSüdzucker AG (SZU.DE)

Previous Close9.67
Intrinsic Value
Upside potential
Previous Close
9.67

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Südzucker AG is a diversified agribusiness and food processing company with a strong presence in Europe. Its core operations span five segments: Sugar, Special Products, CropEnergies, Starch, and Fruit. The Sugar segment is a key player in European sugar production, supplying food manufacturers, retailers, and agricultural markets. The Special Products segment focuses on functional ingredients for health-conscious consumers, including dietary fibers and sugar substitutes, while also providing frozen foods for foodservice. CropEnergies produces bioethanol and related byproducts, aligning with renewable energy trends. The Starch segment serves industrial and food applications, and the Fruit segment delivers fruit-based ingredients to dairy and beverage industries. Südzucker leverages vertical integration, controlling raw material sourcing through agricultural activities. Its market position is reinforced by economies of scale, regulatory frameworks in the EU sugar market, and a diversified product portfolio that mitigates commodity price risks. The company’s long-standing relationships with food manufacturers and retailers further solidify its competitive edge.

Revenue Profitability And Efficiency

Südzucker reported revenue of €10.29 billion in FY 2024, with net income of €589 million, reflecting a net margin of approximately 5.7%. Operating cash flow stood at €1.07 billion, indicating robust cash generation. Capital expenditures of €546 million suggest ongoing investments in production capacity and efficiency. The company’s ability to maintain profitability despite volatile commodity prices highlights its operational resilience.

Earnings Power And Capital Efficiency

Diluted EPS of €2.72 demonstrates solid earnings power, supported by diversified revenue streams. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its debt levels. However, the ethanol and sugar segments are subject to regulatory and price fluctuations, which can impact margins.

Balance Sheet And Financial Health

Südzucker’s balance sheet shows €305 million in cash against total debt of €2.22 billion, indicating moderate leverage. The company’s liquidity position appears manageable, with operating cash flow covering interest obligations. Its debt profile reflects typical capital intensity for agribusinesses, but refinancing risks are mitigated by stable cash flows.

Growth Trends And Dividend Policy

Revenue growth is tied to commodity cycles and EU sugar policies, with limited organic expansion opportunities. The company pays a dividend of €0.90 per share, offering a modest yield. Future growth may hinge on bioethanol demand and functional food trends, though dividend sustainability depends on stable earnings.

Valuation And Market Expectations

With a market cap of €2.25 billion and a beta of 0.33, Südzucker is viewed as a defensive stock. The valuation reflects its stable but low-growth profile, with investors likely pricing in regulatory risks in the sugar and ethanol markets. The modest P/E ratio suggests limited earnings growth expectations.

Strategic Advantages And Outlook

Südzucker’s vertical integration and diversified product mix provide resilience against sector-specific downturns. Its focus on bioethanol and health-oriented ingredients aligns with long-term trends. However, regulatory changes and input cost volatility remain key risks. The outlook is stable, with earnings likely to remain steady but unspectacular in the near term.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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