investorscraft@gmail.com

Intrinsic ValueHenkel AG & Co. KGaA (HEN3.DE)

Previous Close74.16
Intrinsic Value
Upside potential
Previous Close
74.16

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

Henkel AG & Co. KGaA operates as a diversified global leader in adhesive technologies, beauty care, and laundry & home care products. The company's Adhesive Technologies segment serves industrial and consumer markets with high-performance solutions under brands like Loctite and Technomelt, catering to sectors such as automotive, electronics, and construction. Its Beauty Care division, anchored by Schwarzkopf and Dial, spans professional salon products and retail consumer goods, leveraging omnichannel distribution. The Laundry & Home Care segment, featuring Persil and Bref, competes in the highly saturated household products market with a focus on sustainability and innovation. Henkel maintains a strong market position through brand equity, R&D investments, and a balanced geographic footprint, though it faces intense competition from multinational peers like Procter & Gamble and Unilever. The company’s dual focus on industrial B2B adhesives and consumer-facing products provides revenue diversification, mitigating sector-specific risks.

Revenue Profitability And Efficiency

Henkel reported FY revenue of €21.6 billion, with net income of €2.0 billion, reflecting a net margin of approximately 9.3%. Operating cash flow stood at €3.1 billion, supporting robust liquidity. Capital expenditures of €626 million indicate disciplined reinvestment, aligning with the company’s focus on innovation and operational efficiency. The diluted EPS of €4.78 underscores steady profitability despite macroeconomic pressures in key markets.

Earnings Power And Capital Efficiency

The company’s adhesive technologies segment drives earnings stability with higher margins, while consumer divisions face pricing pressures. ROIC trends suggest efficient capital deployment, though sector-specific headwinds in beauty care may require strategic adjustments. Henkel’s €2.9 billion cash reserves provide flexibility for R&D and M&A to sustain long-term earnings growth.

Balance Sheet And Financial Health

Henkel’s balance sheet remains solid, with €2.9 billion in cash and €4.3 billion in total debt, reflecting a conservative leverage profile. The current ratio and interest coverage metrics indicate sufficient liquidity to meet obligations, supported by consistent operating cash flows. The company’s financial health is further reinforced by its investment-grade credit rating.

Growth Trends And Dividend Policy

Organic growth has been modest, with adhesive technologies outperforming consumer segments. The dividend payout of €2.04 per share, yielding ~2.5%, reflects a commitment to shareholder returns. Henkel’s growth strategy emphasizes premiumization in beauty care and sustainability-driven product innovation, though volume growth remains challenged in mature markets.

Valuation And Market Expectations

At a market cap of €28.0 billion, Henkel trades at a P/E of ~14x, below sector peers, suggesting undervaluation relative to its defensive earnings mix. The low beta (0.46) indicates resilience to market volatility, aligning with its consumer staples exposure. Investors likely price in slower growth in European markets and margin recovery potential.

Strategic Advantages And Outlook

Henkel’s competitive strengths lie in its adhesive technologies IP, global supply chain, and brand portfolio. Near-term challenges include input cost inflation and soft consumer demand, but long-term prospects are bolstered by sustainability initiatives and industrial adhesive demand. Management’s focus on cost efficiency and selective M&A could drive re-rating if execution improves.

Sources

Company annual reports, Bloomberg, investor presentations

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