investorscraft@gmail.com

Intrinsic ValueL.d.c. S.a. (0RJ6.L)

Previous Close£94.70
Intrinsic Value
Upside potential
Previous Close
£94.70

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

L.D.C. S.A. is a vertically integrated poultry and processed food producer operating primarily in France and internationally. The company spans the entire value chain, from hatching and rearing livestock to processing and distributing branded fresh, frozen, and ready-to-eat products. Its diversified portfolio includes poultry (chicken, duck, turkey), pork, beef, eggs, and grain supplies, catering to both retail and foodservice channels. Key brands like Le Gaulois, Maître CoQ, and Loué reinforce its premium positioning in the French market. L.D.C. leverages economies of scale in production while maintaining a multi-brand strategy to address different consumer segments, from value-oriented to organic (Nature & Respect) and convenience (Poule & Toque). The company faces competition from global packaged food giants but differentiates through localized production, traceability, and a strong foothold in France’s €20B poultry market. Its export operations, particularly under the Doux brand, provide geographic diversification but expose it to currency and trade risks.

Revenue Profitability And Efficiency

L.D.C. reported €6.2B in revenue for FY2024, with net income of €304M, reflecting a 4.9% net margin. Operating cash flow stood at €491M, partially offset by €293M in capital expenditures, indicating ongoing investments in production capacity. The company’s vertical integration likely supports cost control, though margins are tempered by commodity price volatility and energy-intensive operations.

Earnings Power And Capital Efficiency

Diluted EPS of €8.79 demonstrates solid earnings generation, supported by efficient asset utilization in its integrated model. The moderate capex-to-cash flow ratio (60%) suggests balanced reinvestment, while brand equity and distribution networks enhance returns on invested capital. However, exposure to feed costs and regulatory pressures in livestock farming may weigh on long-term ROIC.

Balance Sheet And Financial Health

The balance sheet remains robust with €407M in cash against €423M of total debt, yielding a conservative net debt position. Liquidity is adequate, with operating cash flow covering interest obligations multiple times over. The low leverage (debt-to-equity ~15%) provides flexibility for strategic acquisitions or cyclical downturns.

Growth Trends And Dividend Policy

Revenue growth has been steady, driven by branded product expansion and export markets. The €3.60/share dividend implies a 41% payout ratio, aligning with the company’s history of shareholder returns. Future growth may hinge on premiumization, ready-meal innovation, and sustainable farming initiatives to meet evolving consumer preferences.

Valuation And Market Expectations

At a €2.84B market cap, L.D.C. trades at ~9x net income, a discount to global peers, reflecting its regional focus and lower margin profile. The beta of 0.49 indicates defensive characteristics, consistent with its staple food exposure and stable demand.

Strategic Advantages And Outlook

L.D.C.’s key strengths include vertical integration, brand diversification, and domestic market leadership. Challenges include input cost inflation and ESG scrutiny. The outlook is stable, with opportunities in value-added products and export markets, though reliant on operational execution and commodity hedging.

Sources

Company description, financials from ticker data, industry context inferred from sector norms

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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