WMF AG – Hidden Champion part 2 – EPV

As proposed, the follow up to part 1.

Let’s move to the next step in valuation, the EPV:

EPV Valuation WMF

Let’s look at my standard set of CF calculations first:

2006 2007 2008 2009 2010 Total Avg
Operating CF 43.84 40.418 35.35 83.01 55.98 258.602  
Delta WC -0.6 -22.4 -7.9 40.6 -11.3 -1.6  
Capex -19.2 -26.4 -27.4 -24.8 -25.8 -123.6  
Free CFTF 25.244 36.418 15.85 17.61 41.48 136.602 27.3204
per share 1.80 2.60 1.13 1.26 2.96 9.76 1.95
Dividends -9.8 -13.3 -16.8 -14.7 -16.8 -71.4  
WC -0.6 -22.4 -7.9 40.6 -11.3 -1.6  
M&A -8.5 0.8 3.7 8.4 -8.7 -4.3  
financing ex div. -3.4 4.6 4 -13 -17 -24.8  
Sum Uses -22.3 -30.3 -17 21.3 -53.8 -102.1  
Depr. 22.7 23.3 22.3 22.8 24.8 115.9  
Capex-depr -3.5 3.1 5.1 2 1 7.7  
Free CF addj. (depr.) 21.744 39.518 20.95 19.61 42.48 144.302 28.8604
per share 1.55 2.82 1.50 1.40 3.03 10.31 2.06

A few observation:

1. Free Cashflow, even adjusted for working capital changes has been quite volatile over the past 5 years. Especially 2007 and 2010 stand out as really great years. On average, adjusted for investments above depreciation, WMF managed to generate 2.06 EUR Free cashflow per share to equity.

2. Working capital management looks excellent. Despite an increase in sales of +25% over the 5 year period, working capital remained constant. This is very good

3. More than half of the free cashflow has been distributed to shareholders, which can be explained most likely by the fact that the PE majority sharholder has financed his stake to a large amount with debt. However it is very positive that they did not try to “push down” the debt through a dividend recap like for example Permira did at Hugo Boss.

4. Also the company consistently invested more than they wrote off plus some smaller acquisitions. This is a good sign as well that the PE investor does not “plunder” the substance of the company.

However, if we take the average 2.06 EUR and look at a set of discount rates:

Dicsount rate 5% 6% 7% 8% 9% 10% 11%
  41.2 34.33 29.43 25.75 22.89 20.60 18.73

we can clearly see, that we need to go down to 7% just to break even on the current share price.

But now we come to an interesting question: In the case of WMF we have a company which has clearly improved its profitability over the last decade significantly. Even taking the average of the last 5 years implies roughly a permanent 1/3 reduction of free cashflow compared to the 2010 result going forward.

So without going into the discussion about future growth, one has to ask if one has to “mean revert” past growth as well. A quick sanity check is the current year. WMF doesn’t issue full quarterly reports, howver they give a short summary.

Despite some problems in the smaller divisions, they still expect growing net income (and hopefully increased free cashflows).

What I find most intersting is the fact that since the current year they started to break down the segments much better than in the earlier years, especially they seperated the division of the professional coffee machines.

Q3 Sales Net Margin
sales outlets 91.9 neg
Table and kitchen 288 7.3%
small appliances 58.3 neg
Hotels 59.7 5.4%
Coffee machines 208.5 17.5%

What we can easily see are two mediocre business lines, two awfull ones and one outstanding business line, the coffee makers.

This is in my opinion also the main explanation for the increased profitablity since 2006. In 2006 WMF additionally purchased the majority of Swiss coffee machine maker Scherer (66%) for 8.7 mn EUR and started to consolidate sales and results from Schaerer. If one estimates the total purchase price at around 12 mn EUR and relates this to Schaerer’s current sales (~80 mn EUR) and the margin of the coffee machine business, WMF purchased them for a current P/E between 1 and 2. So my thesis is: The increase in the profitablity was kick started by the “bargain” purchase of Schaerer and the full consolidation from 2006. WMF then managed to participate in the “mega trend” of high quality or “gourmet” coffee makers for restaurants, company cafeterias and so forth.

If one looks for example to this article from 2002, one can see that total sales for coffee makers at WMF in 2002 were only 90 million, comaperd with 280 mn in the first 9 months of 2011.

So coming back to valuation and the EPV:

I think there is good fundamental evidence that we don’t have to mean revert past growth in the coffee maker division within an EPV analysis, but that we can rather start at 2010 levels. If we look at the range of discount rates again:

Dicsount rate 5% 6% 7% 8% 9% 10% 11%
  60.6 50.5 43.29 37.88 33.67 30.30 27.55

that at 10% discount rate, WMF would be faily valued, at lower discoutn rates (which are not unrealistic in my opinio due to the conservative balance sheet), WMF starts looking attractive.

So lets stop hear and summarize:

The significant improvement in profitablity can most likely be attributed to the strong growth of the coffee maker division. If we use 2010 as a representative year going forward, we could see a certain potential if we accept discoutn rates lower than 10% for this solid company which might not be unrealistic. If one accepts for instance 7-8% as dicount rate, one would get an upside of 28-46% against the current share price for the common shares.


  • Hi Stefan,

    I think it is very difficult to answer. I think even the Management itself does not fully know what future will bring.

    As I am following WMF since more than 10 years now, I think it was at least possible to identify in 2006 that WMF was a cheap stock with an option (coffee machines) attached which was valued at more or less zero. Also the purchase through the PE investor offered some Option valkue.

    I think one can make such investments even without really knowing the future.


  • I will take that as a suggestion to make the WMF report my weekend-reading ­čÖé

    In my opinion, cases like WMF, where the level of profitability changed dramatically in the present, are really interesting issues for value investors to study. Because we want to avoid those companies, which could face such a situation in the future, at least if the direction of change is downwards.

    Valueing a company if you can make an approximate guess of the future earnig power is pretty easy. But identifying the factors, that could change a company, and therefore its earning power, is the really hard thing about Value Investing.

    Could you have foreseen the change of WMF’s earning power since 2005? Is WMF going to make that high margins on coffee machines for a really long time? I think the ability to answer questions like that make the difference between a mediocre and an outstanding investor.

Leave a Reply

Fill in your details below or click an icon to log in:

WordPress.com Logo

You are commenting using your WordPress.com account. Log Out / Change )

Twitter picture

You are commenting using your Twitter account. Log Out / Change )

Facebook photo

You are commenting using your Facebook account. Log Out / Change )

Google+ photo

You are commenting using your Google+ account. Log Out / Change )

Connecting to %s