investorscraft@gmail.com

Intrinsic Valuezooplus SE (ZO1.DE)

Previous Close468.00
Intrinsic Value
Upside potential
Previous Close
468.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

zooplus SE is a leading European online retailer specializing in pet products, operating in the competitive specialty retail sector under the consumer cyclical umbrella. The company offers a comprehensive range of over 8,000 products, including premium pet food brands like Concept for Life and Wolf of Wilderness, alongside accessories such as toys, bedding, and grooming supplies. Its direct-to-consumer e-commerce model targets pet owners seeking convenience and variety, leveraging a vertically integrated supply chain to ensure competitive pricing and rapid delivery. The company maintains a strong presence in Germany while expanding internationally, capitalizing on the growing trend of pet humanization and premiumization. zooplus differentiates itself through a curated product portfolio, subscription services, and a user-friendly digital platform, positioning it as a trusted one-stop shop for pet care. Despite intense competition from both pure-play e-commerce rivals and omnichannel retailers, zooplus has carved out a niche by focusing on customer loyalty, data-driven personalization, and operational scalability.

Revenue Profitability And Efficiency

In FY 2021, zooplus reported revenue of €2.09 billion, reflecting its strong market penetration, though it recorded a net loss of €15.85 million. The diluted EPS of -€2.22 indicates profitability challenges, likely due to competitive pricing pressures and elevated logistics costs. Operating cash flow remained robust at €91.41 million, suggesting efficient working capital management, while modest capital expenditures of €4.75 million highlight a capital-light growth strategy.

Earnings Power And Capital Efficiency

The company’s negative net income underscores margin compression, but its ability to generate positive operating cash flow signals underlying operational resilience. zooplus’s capital efficiency is evident in its lean capex model, allowing reinvestment into digital infrastructure and customer acquisition without significant asset intensity. However, the lack of profitability raises questions about long-term earnings sustainability in a price-sensitive market.

Balance Sheet And Financial Health

zooplus maintained a solid liquidity position with €165.63 million in cash and equivalents, providing flexibility amid losses. Total debt stood at €116.95 million, resulting in a conservative leverage profile. The balance sheet remains healthy, with sufficient liquidity to fund operations and growth initiatives, though sustained losses could strain financial stability if not addressed.

Growth Trends And Dividend Policy

Revenue growth has been driven by expanding product lines and geographic reach, though profitability has lagged. The company does not pay dividends, reinvesting cash flows into market expansion and technology. Future growth hinges on scaling high-margin segments like private-label products and subscription services while optimizing logistics costs.

Valuation And Market Expectations

With a market cap of €3.35 billion, zooplus trades at a premium to revenue, reflecting investor optimism about its market position and growth potential. The negative beta of -0.359 suggests low correlation with broader markets, possibly due to its niche focus. However, profitability concerns may temper valuation multiples until earnings improve.

Strategic Advantages And Outlook

zooplus benefits from first-mover advantage in European online pet retail, a loyal customer base, and a data-driven platform. Strategic priorities include margin expansion through private-label sales and operational efficiencies. The outlook depends on balancing growth investments with path to profitability, amid rising competition and macroeconomic uncertainties.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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