investorscraft@gmail.com

Intrinsic ValueVetropack Holding AG (VETN.SW)

Previous CloseCHF22.60
Intrinsic Value
Upside potential
Previous Close
CHF22.60

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

Vetropack Holding AG is a leading European manufacturer of glass packaging solutions, primarily serving the food and beverage industry while also catering to pharmaceutical and cosmetics sectors. The company specializes in producing high-quality glass bottles and jars, leveraging its century-long expertise to meet stringent industry standards. With operations across Switzerland, Austria, Central Europe, and Eastern Europe, Vetropack maintains a strong regional presence, benefiting from proximity to key clients and raw material suppliers. Vetropack operates in a competitive but stable industry, where glass packaging remains preferred for its sustainability and premium perception. The company differentiates itself through advanced production techniques, energy-efficient furnaces, and a focus on circular economy principles, including high recycling rates. Its diversified client base includes multinational beverage brands and local producers, reducing dependency on any single customer. Despite inflationary pressures, Vetropack’s entrenched relationships and regional logistics networks support its resilience in the packaging sector.

Revenue Profitability And Efficiency

Vetropack reported revenue of CHF 842.1 million, though net income declined to CHF 13.7 million, reflecting margin pressures from energy costs and inflation. Operating cash flow of CHF 135.8 million indicates solid operational performance, but capital expenditures of CHF 85.5 million suggest ongoing investments in production efficiency and capacity upgrades.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CHF 0.35 underscores modest earnings power in the current environment. Vetropack’s capital allocation prioritizes maintaining competitive production capabilities, with reinvestment needs balancing profitability. Operating cash flow coverage of capex demonstrates disciplined capital management despite macroeconomic challenges.

Balance Sheet And Financial Health

Vetropack’s balance sheet shows CHF 68.2 million in cash against CHF 219.1 million in total debt, indicating moderate leverage. The liquidity position appears manageable, supported by stable cash generation, though debt levels warrant monitoring given cyclical end-market exposure and high capex intensity.

Growth Trends And Dividend Policy

Growth is likely tied to regional demand recovery and sustainability-driven glass adoption. A dividend of CHF 1 per share reflects a commitment to shareholder returns, though payout sustainability depends on margin improvement. The company’s long-term prospects hinge on energy cost mitigation and premium packaging trends.

Valuation And Market Expectations

With a market cap of CHF 630 million, Vetropack trades at a discount to global packaging peers, reflecting its regional focus and near-term earnings volatility. Investors appear cautious about input cost pass-through capabilities and European demand cyclicality.

Strategic Advantages And Outlook

Vetropack’s strategic advantages include deep customer relationships, recycling expertise, and regional production flexibility. The outlook remains cautiously optimistic, with energy efficiency investments and sustainable packaging tailwinds offsetting near-term margin pressures. Execution on cost control and innovation will be critical to capitalize on glass’s eco-friendly appeal.

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