investorscraft@gmail.com

Intrinsic ValueLotus Bakeries N.V. (0F4O.L)

Previous Close£9,990.00
Intrinsic Value
Upside potential
Previous Close
£9,990.00

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

Lotus Bakeries NV operates in the packaged foods industry, specializing in snack products with a diversified portfolio that includes caramelized cookies, energy bars, waffles, and spreads. The company leverages a multi-brand strategy, with key labels such as Lotus Biscoff, Nakd, and BEAR, catering to both indulgence and health-conscious segments. Its global presence spans Belgium and international markets, supported by a vertically integrated supply chain and strong brand equity. Lotus Bakeries holds a competitive edge through product innovation and premium positioning, particularly in the caramelized biscuit category where its Lotus Biscoff brand is a market leader. The company’s focus on organic growth and strategic acquisitions, such as the integration of healthy snack brands, reinforces its resilience in the consumer defensive sector. With a heritage dating back to 1932, Lotus Bakeries combines tradition with modern snacking trends, ensuring relevance across demographics.

Revenue Profitability And Efficiency

In its latest fiscal year, Lotus Bakeries reported revenue of €1.23 billion, reflecting steady demand for its branded snack portfolio. Net income stood at €152.6 million, with a diluted EPS of €187.65, indicating robust profitability. Operating cash flow of €181.4 million underscores efficient working capital management, though capital expenditures of €117.6 million suggest ongoing investments in capacity and innovation.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with its net income margin approximating 12.4%. Capital efficiency is evident in its ability to generate operating cash flow nearly 1.5x net income, supporting reinvestment and shareholder returns. The moderate capital expenditure intensity aligns with its growth strategy in premium and health-focused snack categories.

Balance Sheet And Financial Health

Lotus Bakeries maintains a conservative balance sheet, with €98.3 million in cash and equivalents against total debt of €281.3 million. The low debt-to-equity ratio and ample liquidity position the company to navigate macroeconomic volatility while funding organic and inorganic growth initiatives.

Growth Trends And Dividend Policy

Revenue growth has been driven by international expansion and product diversification, particularly in healthier snack alternatives. The company’s dividend policy remains shareholder-friendly, with a dividend per share of €53.2, reflecting a payout ratio consistent with its stable cash flow generation.

Valuation And Market Expectations

With a market capitalization of €7.2 billion and a beta of 0.435, Lotus Bakeries is valued as a low-volatility defensive play. The premium valuation reflects its strong brand moat and consistent performance in the packaged foods sector.

Strategic Advantages And Outlook

Lotus Bakeries’ strategic advantages lie in its iconic brands, operational scalability, and adaptability to consumer trends. The outlook remains positive, supported by global snacking demand and its ability to innovate within premium and health-conscious segments. Risks include input cost inflation and competitive pressures in crowded snack categories.

Sources

Company filings, Bloomberg

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