investorscraft@gmail.com

Intrinsic ValueThe Swatch Group AG (UHRN.SW)

Previous CloseCHF36.70
Intrinsic Value
Upside potential
Previous Close
CHF36.70

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 Swatch, and Electronic Systems, which focuses on sports timing and electronic components. Swatch Group's vertically integrated business model allows it to control production from raw materials to finished products, ensuring quality and exclusivity. Its diverse brand portfolio caters to various market segments, from affordable fashion watches under Swatch to ultra-luxury timepieces under Breguet and Harry Winston. The company maintains a strong retail presence, with both owned boutiques and third-party distribution channels, reinforcing its market dominance in Switzerland and key international markets. Swatch Group's emphasis on innovation, craftsmanship, and brand heritage positions it as a key player in the competitive luxury watch industry, where it competes with conglomerates like LVMH and Richemont.

Revenue Profitability And Efficiency

In FY 2024, Swatch Group reported revenue of CHF 6.74 billion, with a net income of CHF 193 million, reflecting a net margin of approximately 2.9%. The diluted EPS stood at CHF 3.73, indicating modest profitability. Operating cash flow was CHF 333 million, though capital expenditures of CHF -503 million suggest significant reinvestment in production and retail infrastructure. The company's ability to generate cash despite high capex underscores its operational resilience.

Earnings Power And Capital Efficiency

Swatch Group's earnings power is supported by its premium brand portfolio and efficient manufacturing processes. The company's low total debt of CHF 13 million highlights strong capital discipline, while its cash position of CHF 1.1 billion provides ample liquidity for strategic initiatives. The modest beta of 0.811 suggests lower volatility compared to the broader market, aligning with its stable revenue streams in the luxury sector.

Balance Sheet And Financial Health

The balance sheet remains robust, with CHF 1.1 billion in cash and equivalents against minimal debt, yielding a net cash position. This financial strength enables Swatch Group to navigate economic cycles while funding growth and innovation. The company's asset-light retail expansion and controlled inventory management further enhance its financial stability.

Growth Trends And Dividend Policy

Swatch Group's growth is driven by demand for luxury watches in emerging markets and its ability to innovate within its product lines. The company maintains a conservative dividend policy, with a dividend per share of CHF 0.9, reflecting a payout ratio aligned with its earnings retention strategy for reinvestment.

Valuation And Market Expectations

With a market capitalization of CHF 7.22 billion, Swatch Group trades at a valuation reflective of its niche positioning in the luxury goods sector. Investors likely anticipate steady growth, supported by brand equity and global retail expansion, though macroeconomic headwinds in key markets could temper near-term expectations.

Strategic Advantages And Outlook

Swatch Group's strategic advantages lie in its brand diversity, vertical integration, and Swiss craftsmanship. The outlook remains cautiously optimistic, with potential growth from digital transformation and emerging markets. However, reliance on discretionary consumer spending exposes the company to economic fluctuations, requiring continued innovation and cost management to sustain long-term profitability.

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