investorscraft@gmail.com

Intrinsic ValueThe Swatch Group AG (UHR.SW)

Previous CloseCHF183.00
Intrinsic Value
Upside potential
Previous Close
CHF183.00

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

The Swatch Group AG is a global leader in the luxury goods sector, specializing in the design, manufacture, and distribution of high-end watches, jewelry, and precision components. The company operates through two primary segments: Watches & Jewelry, which includes iconic brands like Omega, Longines, and Breguet, and Electronic Systems, which focuses on electronic components and sports timing technology. Swatch Group's diversified portfolio spans from ultra-luxury timepieces under brands like Harry Winston and Blancpain to accessible fashion watches under Swatch and Flik Flak, catering to a broad consumer base. The company maintains a vertically integrated supply chain, controlling production from movement manufacturing to retail distribution, which enhances quality control and margins. Its strong brand equity and heritage in Swiss watchmaking solidify its competitive position in a market driven by craftsmanship and exclusivity. Swatch Group also benefits from its involvement in sports timing, particularly through partnerships with events like the Olympics, reinforcing its technical expertise and global visibility. Despite cyclical demand in luxury goods, the company's multi-brand strategy and innovation in materials (e.g., bioceramics) provide resilience against market fluctuations.

Revenue Profitability And Efficiency

In FY 2023, Swatch Group reported revenue of CHF 6.74 billion, with net income of CHF 193 million, reflecting a net margin of approximately 2.9%. Operating cash flow stood at CHF 333 million, though capital expenditures of CHF 503 million indicate significant reinvestment in production capacity and retail expansion. The diluted EPS of CHF 3.73 underscores modest but stable earnings power in a challenging macroeconomic environment for luxury goods.

Earnings Power And Capital Efficiency

The company’s earnings are driven by its premium brands, which command higher margins, offset by the capital-intensive nature of watchmaking. Swatch Group’s low debt (CHF 13 million) and substantial cash reserves (CHF 1.1 billion) suggest strong liquidity, enabling continued investment in R&D and brand development without overleveraging. However, the negative free cash flow (after capex) highlights near-term pressure on capital efficiency.

Balance Sheet And Financial Health

Swatch Group maintains a robust balance sheet, with cash and equivalents exceeding total debt by a wide margin. The negligible debt level and equity-heavy structure (evidenced by a market cap of CHF 7.28 billion) reflect conservative financial management. This positions the company well to navigate cyclical downturns or invest in strategic initiatives, such as vertical integration or digital transformation.

Growth Trends And Dividend Policy

Revenue growth has been tempered by global luxury demand headwinds, but the company’s dividend policy remains shareholder-friendly, with a dividend per share of CHF 4.50. Swatch Group’s long-term growth hinges on Asia’s recovering luxury market and innovation in materials (e.g., sustainable watch components), though near-term trends may remain subdued due to macroeconomic uncertainty.

Valuation And Market Expectations

At a market cap of CHF 7.28 billion, the stock trades at a P/E of ~19x (based on diluted EPS), aligning with peers in the luxury sector. The beta of 0.81 suggests lower volatility than the broader market, reflecting Swatch Group’s defensive qualities as a heritage brand with enduring demand. Investors likely price in a recovery in Chinese consumption and stable margins.

Strategic Advantages And Outlook

Swatch Group’s key strengths include its brand portfolio, vertical integration, and Swiss craftsmanship reputation. Challenges include reliance on discretionary spending and competition from smartwatches. The outlook is cautiously optimistic, with potential upside from Asia’s rebound and innovation in hybrid (mechanical-digital) watches, though currency fluctuations and inflation remain risks.

Sources

Company annual reports, Bloomberg, SIX Swiss Exchange disclosures

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