investorscraft@gmail.com

Intrinsic ValueScandi Standard AB (publ) (0QVR.L)

Previous Close£108.40
Intrinsic Value
Upside potential
Previous Close
£108.40

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

Scandi Standard AB is a leading European producer and distributor of chilled, frozen, and ready-made chicken products, operating primarily in Sweden, Norway, Ireland, and Denmark, with additional presence in Finland, Germany, and the UK. The company’s revenue model is built on vertically integrated operations, spanning rearing, hatching, feed production, and branded poultry distribution under well-known labels such as Danpo, Kronfågel, and Manor Farm. This integration allows Scandi Standard to control quality and supply chain efficiency while catering to both retail and foodservice segments. The company operates through three key segments: Ready-to-cook, Ready-to-eat, and Other, which includes eggs and feed production. In the competitive European poultry market, Scandi Standard differentiates itself through sustainable farming practices and a strong regional brand portfolio, positioning it as a trusted supplier in the consumer defensive sector. Its focus on ready-to-eat and convenience products aligns with growing consumer demand for time-saving meal solutions, reinforcing its market resilience.

Revenue Profitability And Efficiency

Scandi Standard reported revenue of SEK 13.02 billion for the fiscal year, with net income of SEK 275 million, reflecting a modest but stable profitability margin. Operating cash flow stood at SEK 654 million, indicating efficient working capital management, though capital expenditures of SEK 283 million suggest ongoing investments in production capacity. The company’s diluted EPS of SEK 4.21 underscores its ability to generate shareholder value despite sector-wide cost pressures.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its vertically integrated model, which mitigates input cost volatility. With an operating cash flow covering capital expenditures and debt servicing, Scandi Standard demonstrates disciplined capital allocation. However, its net income margin of approximately 2.1% highlights the competitive and low-margin nature of the poultry industry, necessitating continued operational efficiency improvements.

Balance Sheet And Financial Health

Scandi Standard’s balance sheet shows SEK 109 million in cash and equivalents against total debt of SEK 2.05 billion, indicating a leveraged but manageable position. The debt level is typical for capital-intensive agribusinesses, and the company’s stable cash flow generation provides adequate coverage. Its financial health is further supported by a beta of 0.388, reflecting lower volatility compared to broader markets.

Growth Trends And Dividend Policy

The company has maintained a dividend payout of SEK 2.4 per share, signaling confidence in its cash flow stability. Growth is likely driven by expansion in ready-to-eat products and geographic penetration, though the mature European poultry market limits high-growth opportunities. Scandi Standard’s focus on operational efficiency and brand strength will be critical to sustaining incremental growth.

Valuation And Market Expectations

With a market capitalization of SEK 6.01 billion, Scandi Standard trades at a moderate valuation, reflecting its steady but low-growth profile. Investors likely price in resilience from its defensive sector and regional market dominance, balanced against margin pressures inherent in the food distribution industry.

Strategic Advantages And Outlook

Scandi Standard’s key advantages include its integrated supply chain, strong regional brands, and alignment with convenience food trends. The outlook remains stable, with potential upside from efficiency gains and strategic acquisitions. However, macroeconomic headwinds and input cost inflation pose risks to profitability, requiring vigilant 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