Data is not available at this time.
Valora Holding AG is a leading European retailer specializing in convenience and food service, operating under well-established brands such as k kiosk, BackWerk, and Caffè Spettacolo. The company serves high-traffic urban and transit locations across Switzerland, Germany, Luxembourg, and Austria, leveraging its dual-segment approach—Retail and Food Service—to capture consumer demand for quick, accessible products. Its Retail segment focuses on press, tobacco, and consumer goods, while the Food Service segment specializes in freshly baked goods and coffee-bar concepts. Valora’s strategic positioning in transit hubs and urban centers ensures consistent foot traffic, reinforcing its market resilience. The company’s diversified brand portfolio and localized adaptations allow it to maintain competitive differentiation in the fragmented European convenience retail sector. With a century-long heritage, Valora combines operational scale with niche expertise, balancing traditional retail with modern food service trends to sustain its regional dominance.
In FY 2021, Valora reported revenue of CHF 1.75 billion, reflecting its broad retail and food service footprint. Net income stood at CHF 8.3 million, with diluted EPS of CHF 1.88, indicating modest profitability amid sector-wide challenges. Operating cash flow was robust at CHF 217.5 million, supported by efficient working capital management, while capital expenditures of CHF 38.9 million underscored ongoing investments in store formats and supply chain optimization.
Valora’s operating cash flow demonstrates its ability to convert revenue into liquidity, though net income margins remain thin due to competitive pressures and operational costs. The company’s capital efficiency is evident in its ability to sustain dividends and reinvest in high-traffic locations, though elevated debt levels (CHF 1.37 billion) suggest leveraged growth strategies that warrant monitoring.
Valora’s balance sheet shows CHF 141.2 million in cash against total debt of CHF 1.37 billion, indicating a leveraged but manageable position. The debt load reflects expansion and modernization initiatives, while liquidity remains adequate to cover near-term obligations. The company’s asset-light retail model helps mitigate balance sheet risks, though interest coverage ratios should be assessed for long-term sustainability.
Valora’s growth is tied to urban convenience trends and transit-linked demand, with potential from digital integration and format innovations. The company paid a dividend of CHF 3 per share in FY 2021, signaling confidence in cash flow stability. However, top-line growth has been tempered by macroeconomic headwinds, requiring disciplined cost management to preserve shareholder returns.
With a market cap of CHF 1.14 billion and a beta of 1.12, Valora trades with moderate volatility, reflecting its defensive yet cyclical exposure. Investors likely price in steady cash flows but remain cautious about debt levels and margin pressures in a competitive landscape. The valuation suggests balanced expectations for recovery and niche market resilience.
Valora’s strengths lie in its prime locations, diversified brands, and operational agility. The outlook hinges on post-pandemic foot traffic recovery and efficiency gains from digital tools. Strategic focus on high-margin food service and sustainable store concepts could enhance profitability, though inflation and supply chain risks pose near-term challenges.
Company annual report (FY 2021), Bloomberg
show cash flow forecast
| Fiscal year | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |