investorscraft@gmail.com

Intrinsic ValueStolt-Nielsen Limited (0OHK.L)

Previous Close£294.00
Intrinsic Value
Upside potential
Previous Close
£294.00

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

Stolt-Nielsen Limited operates as a global leader in bulk liquid logistics, specializing in the transportation, storage, and distribution of chemicals, edible oils, and other specialty liquids. The company’s diversified operations span five key segments: Tankers, Terminals, Tank Containers, Stolt Sea Farm, and Stolt-Nielsen Gas, ensuring resilience across market cycles. Its integrated supply chain solutions cater to industries requiring precise handling of sensitive liquid cargo, positioning it as a critical partner in global trade. Stolt-Nielsen’s Tankers division dominates the chemical tanker market, leveraging a modern fleet to ensure efficiency and safety. The Terminals and Tank Containers segments provide essential infrastructure and flexible logistics, while Stolt Sea Farm adds vertical integration through seafood production. Stolt-Nielsen Gas capitalizes on growing demand for LNG transportation. The company’s scale, operational expertise, and long-term customer relationships underpin its competitive moat in a capital-intensive industry.

Revenue Profitability And Efficiency

In FY 2023, Stolt-Nielsen reported revenue of NOK 28.2 billion, with net income of NOK 296.6 million, reflecting a margin of approximately 10.5%. Operating cash flow stood at NOK 854.4 million, supported by stable demand in its core segments. Capital expenditures of NOK -229.1 million indicate disciplined reinvestment, aligning with its asset-heavy model.

Earnings Power And Capital Efficiency

The company’s diluted EPS of NOK 5.54 demonstrates its ability to generate earnings despite cyclical pressures. Stolt-Nielsen’s capital efficiency is evident in its ability to maintain profitability while managing a fleet and infrastructure requiring significant upkeep. The diversified revenue streams mitigate sector-specific volatility, enhancing earnings stability.

Balance Sheet And Financial Health

Stolt-Nielsen’s balance sheet shows NOK 446.5 million in cash against total debt of NOK 2.04 billion, reflecting a manageable leverage profile. The company’s liquidity position and access to capital markets support its ability to fund growth and navigate industry downturns, though its debt load warrants monitoring given the capital-intensive nature of its operations.

Growth Trends And Dividend Policy

The company’s growth is tied to global trade volumes and demand for liquid logistics, with Stolt Sea Farm and LNG transportation offering niche expansion opportunities. A dividend of NOK 26.75 per share underscores its commitment to shareholder returns, though payout sustainability depends on cash flow consistency.

Valuation And Market Expectations

With a market cap of NOK 13.3 billion and a beta of -0.43, Stolt-Nielsen is perceived as a defensive play in transportation. Its valuation reflects expectations of steady cash flows but limited near-term growth upside, given the mature nature of its core markets.

Strategic Advantages And Outlook

Stolt-Nielsen’s strategic advantages lie in its global infrastructure, operational expertise, and diversified portfolio. The outlook remains stable, with demand for liquid logistics supported by industrial and energy markets. However, macroeconomic risks and fuel cost volatility could pressure margins, necessitating prudent cost management.

Sources

Company filings, London Stock Exchange disclosures

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