investorscraft@gmail.com

Intrinsic Valuezooplus SE (ZO1.SW)

Previous CloseCHF105.60
Intrinsic Value
Upside potential
Previous Close
CHF105.60

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. The company offers a broad portfolio of over 8,000 products, including premium pet food brands like Concept for Life, Wolf of Wilderness, and Purizon, alongside accessories such as toys, grooming supplies, and bedding. Its revenue model is built on direct-to-consumer e-commerce, leveraging a digital-first approach to serve pet owners across Germany and internationally. The company’s market position is strengthened by its extensive product range, competitive pricing, and strong brand recognition in key markets. While the pet care industry is fragmented, zooplus differentiates itself through convenience, product diversity, and a seamless online shopping experience. However, it faces intense competition from both traditional pet stores and other e-commerce platforms, requiring continuous investment in logistics and customer engagement to maintain its edge.

Revenue Profitability And Efficiency

In FY 2021, zooplus reported revenue of €2.09 billion, reflecting its strong market presence in the pet care sector. However, the company recorded a net loss of €15.85 million, with diluted EPS of -€2.22, indicating profitability challenges despite robust top-line growth. Operating cash flow was healthy at €91.41 million, suggesting efficient working capital management, while capital expenditures remained modest at €4.75 million, highlighting a lean operational model.

Earnings Power And Capital Efficiency

The company’s negative net income underscores ongoing margin pressures, likely due to competitive pricing and operational costs. However, its ability to generate positive operating cash flow demonstrates underlying earnings potential. Capital efficiency appears balanced, with limited capex relative to revenue, though reinvestment may be necessary to sustain growth in a high-competition environment.

Balance Sheet And Financial Health

zooplus maintains a solid liquidity position, with €165.63 million in cash and equivalents, providing flexibility for strategic initiatives. Total debt stood at €116.95 million, resulting in a manageable leverage profile. The balance sheet reflects a prudent financial structure, though profitability improvements will be critical to long-term stability.

Growth Trends And Dividend Policy

Revenue growth trends suggest strong demand in the pet care e-commerce segment, though profitability remains a challenge. The company does not currently pay dividends, opting to reinvest cash flows into growth initiatives. Future dividend potential hinges on achieving sustained profitability and free cash flow generation.

Valuation And Market Expectations

With a market cap of approximately €766 million, zooplus trades at a revenue multiple reflective of its growth trajectory but discounted for profitability concerns. The negative beta of -0.359 suggests low correlation with broader market movements, possibly due to its niche focus. Investor expectations likely center on margin improvement and market share retention.

Strategic Advantages And Outlook

zooplus benefits from its first-mover advantage in European pet e-commerce and a well-curated product assortment. Strategic priorities include optimizing logistics, expanding private-label offerings, and enhancing customer loyalty. The outlook depends on balancing growth investments with cost discipline to achieve profitability in a competitive landscape.

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