investorscraft@gmail.com

Intrinsic ValueAcomo N.V. (0DLI.L)

Previous Close£24.95
Intrinsic Value
Upside potential
Previous Close
£24.95

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

Acomo N.V. is a Netherlands-based global player in the food distribution sector, specializing in the sourcing, processing, and distribution of conventional and organic food ingredients. The company operates through five distinct segments—Spices and Nuts, Edible Seeds, Organic Ingredients, Tea, and Food Ingredients—catering to the food and beverage industry. Its diversified product portfolio includes tropical spices, nuts, edible seeds, organic cocoa, coffee, and premium teas, positioning it as a key supplier for manufacturers and retailers. Acomo leverages its long-standing expertise, established supply chains, and sustainability initiatives to maintain a competitive edge in the organic and specialty food markets. With operations spanning multiple continents, the company serves a broad customer base, emphasizing quality, traceability, and innovation. Its rebranding to Acomo in 2022 reflects a strategic focus on modernizing its market presence while retaining its heritage as a trusted commodity trader since 1819.

Revenue Profitability And Efficiency

Acomo reported revenue of €1.36 billion for the latest fiscal period, with net income of €45.2 million, translating to a diluted EPS of €1.55. Operating cash flow stood at €30.7 million, while capital expenditures were modest at €7.67 million, indicating disciplined investment in operations. The company’s ability to maintain profitability amid fluctuating commodity prices underscores its operational resilience and cost management.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified segment performance, with the Spices and Nuts and Organic Ingredients segments likely driving margins. Acomo’s capital efficiency is evident in its ability to generate steady cash flows relative to its debt levels, though its total debt of €255.1 million warrants monitoring given its cash position of €5.6 million.

Balance Sheet And Financial Health

Acomo’s balance sheet shows total debt of €255.1 million against cash and equivalents of €5.6 million, suggesting a leveraged but manageable position. The company’s moderate beta of 0.416 reflects lower volatility relative to the market, aligning with its defensive sector. Liquidity and solvency metrics would benefit from further disclosure, particularly regarding working capital trends.

Growth Trends And Dividend Policy

Acomo’s growth is tied to global demand for organic and specialty food ingredients, a market with sustained tailwinds. The company’s dividend payout of €1.25 per share signals a commitment to shareholder returns, supported by its stable cash flow generation. However, revenue growth may face headwinds from commodity price volatility and supply chain disruptions.

Valuation And Market Expectations

With a market capitalization of approximately €656.6 million, Acomo trades at a valuation reflective of its niche positioning in the food distribution sector. Investors likely price in steady but modest growth, given the company’s exposure to cyclical commodity markets and its defensive end-market demand.

Strategic Advantages And Outlook

Acomo’s strategic advantages lie in its diversified product mix, long-term supplier relationships, and focus on sustainable sourcing. The outlook remains cautiously optimistic, with growth opportunities in organic and premium food segments offset by macroeconomic uncertainties. The company’s ability to adapt to shifting consumer preferences and supply chain dynamics will be critical to its future performance.

Sources

Company filings, market data

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