investorscraft@gmail.com

Intrinsic ValueHKFoods Oyj (0ISM.L)

Previous Close£1.67
Intrinsic Value
Upside potential
Previous Close
£1.67

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

HKScan Oyj operates in the packaged foods industry, specializing in pork, beef, poultry, and lamb products, along with processed meats and convenience foods. The company serves retail, food service, industrial, and export markets across Finland, Sweden, Denmark, and the Baltics, leveraging well-established brands such as HK, Scan, and Rakvere. With exports to approximately 50 countries, HKScan maintains a diversified revenue stream, though its operations are concentrated in Northern Europe. As a subsidiary of LSO Osuuskunta, the company benefits from cooperative backing but faces competitive pressures in a mature industry. Its market position is bolstered by strong brand recognition and a vertically integrated supply chain, though margin pressures from commodity price volatility and regulatory costs persist. The company’s focus on value-added processed meats and convenience foods aligns with shifting consumer preferences, but execution risks remain amid cost inflation and geopolitical uncertainties in key markets.

Revenue Profitability And Efficiency

HKScan reported revenue of EUR 1.16 billion for FY 2023, reflecting its scale in the Nordic meat processing sector. However, net income stood at a loss of EUR 26.5 million, with diluted EPS of -EUR 0.27, indicating profitability challenges. Operating cash flow of EUR 50.6 million suggests some operational resilience, though capital expenditures of EUR 36 million highlight ongoing investment needs.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS underscore earnings pressure, likely driven by input cost inflation and competitive pricing. Operating cash flow coverage of capital expenditures (1.4x) provides limited flexibility, but the loss-making position raises questions about sustainable capital efficiency. Further restructuring or pricing actions may be required to improve margins.

Balance Sheet And Financial Health

HKScan’s balance sheet shows EUR 28.7 million in cash against total debt of EUR 332.6 million, indicating a leveraged position. The debt-to-equity ratio appears elevated, though cooperative ownership may provide financial support. Liquidity remains tight, with operating cash flow insufficient to meaningfully reduce debt without external measures.

Growth Trends And Dividend Policy

Despite profitability challenges, HKScan paid a dividend of EUR 0.09 per share, possibly reflecting cooperative ownership priorities. Revenue stability in a defensive sector is offset by limited growth prospects, with export markets offering incremental opportunities. Cost control and product mix optimization are critical for reversing negative earnings trends.

Valuation And Market Expectations

With a market cap of EUR 130 million, HKScan trades at a depressed valuation, likely pricing in its earnings struggles. The beta of 0.536 suggests lower volatility relative to the market, consistent with its consumer defensive sector. Investors appear cautious given margin pressures and leverage, though brand strength and export potential could support a revaluation if execution improves.

Strategic Advantages And Outlook

HKScan’s regional brand equity and integrated operations provide a competitive foundation, but macroeconomic and industry headwinds pose near-term risks. Strategic focus on higher-margin processed foods and export growth could drive recovery, though success hinges on cost management and market demand. The outlook remains uncertain, with turnaround efforts critical to stabilizing profitability.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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