investorscraft@gmail.com

Intrinsic ValueAECI Ltd (87FZ.L)

Previous Close£65.75
Intrinsic Value
Upside potential
Previous Close
£65.75

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

AECI Ltd operates as a diversified chemical company with a strong presence in Africa and select international markets. Its business is structured across five segments: Mining, Water, Agri Health, Chemicals, and Property Services & Corporate. The Mining segment is a key driver, offering explosives and blasting solutions for the mining industry, while the Water segment provides integrated treatment solutions for industrial and public utilities. The Agri Health segment focuses on crop protection and animal health products, serving agricultural markets. AECI Chemicals supplies raw materials to food, beverage, and industrial sectors, and the Property Services segment manages leasing and corporate assets. The company’s diversified portfolio allows it to mitigate sector-specific risks while leveraging cross-segment synergies. Its long-standing presence since 1894 underscores its entrenched market position in South Africa and growing footprint in regions like Europe, Southeast Asia, and the Americas. AECI’s ability to deliver tailored chemical solutions across multiple industries positions it as a resilient player in the specialty chemicals sector.

Revenue Profitability And Efficiency

AECI reported revenue of ZAR 33.6 billion for the period, reflecting its broad industrial exposure. However, net income was negative at ZAR -279 million, with diluted EPS of -ZAR 2.64, indicating profitability challenges. Operating cash flow stood at ZAR 1.73 billion, suggesting reasonable operational efficiency, while capital expenditures of ZAR -973 million highlight ongoing investments in capacity and technology.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS point to earnings pressure, likely influenced by sector-specific headwinds or one-time costs. Operating cash flow remains positive, but capital efficiency metrics are strained, as evidenced by the disparity between net income and cash generation. The diversified segments may offer recovery potential if market conditions improve.

Balance Sheet And Financial Health

AECI holds ZAR 2.39 billion in cash and equivalents, providing liquidity, but total debt of ZAR 6.14 billion raises leverage concerns. The balance sheet reflects a mixed financial health picture, with adequate liquidity but elevated debt levels that could constrain flexibility in a downturn.

Growth Trends And Dividend Policy

Despite profitability challenges, AECI maintained a dividend payout of ZAR 66.344 per share, signaling commitment to shareholder returns. Growth prospects hinge on segmental recovery, particularly in mining and water treatment, where demand remains stable. International expansion could further diversify revenue streams.

Valuation And Market Expectations

With a beta of 0.464, AECI exhibits lower volatility relative to the market, suggesting defensive characteristics. The lack of disclosed market cap limits valuation analysis, but the negative earnings and high debt may weigh on investor sentiment. Long-term value depends on operational turnaround and debt management.

Strategic Advantages And Outlook

AECI’s diversified business model and entrenched market position provide resilience, but profitability challenges and leverage require careful navigation. Strategic focus on high-growth segments like water treatment and mining solutions could drive recovery. The outlook remains cautious, pending improved earnings and debt reduction.

Sources

Company description, financial data provided

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