investorscraft@gmail.com

Intrinsic ValueAnglo-Eastern Plantations Plc (AEP.L)

Previous Close£1,470.00
Intrinsic Value
Upside potential
Previous Close
£1,470.00

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

Anglo-Eastern Plantations Plc operates as a key player in the agricultural farm products sector, specializing in palm oil and rubber production across Indonesia and Malaysia. The company’s vertically integrated model encompasses plantation management, processing, and energy generation through biogas plants, which supply surplus electricity to the national grid. With a planted area of approximately 75,204 hectares, it maintains a significant footprint in Southeast Asia’s agribusiness landscape. The company’s diversified product portfolio, including crude palm oil, palm kernels, and rubber slabs, positions it to capitalize on global demand for sustainable agricultural commodities. Its subsidiary structure under Genton International Limited provides strategic oversight, while its focus on biomass and biogas aligns with growing environmental and renewable energy trends. The firm competes in a volatile commodity market but benefits from operational scale and regional expertise.

Revenue Profitability And Efficiency

In FY 2023, Anglo-Eastern Plantations reported revenue of 370.96 million GBp, with net income of 54.77 million GBp, reflecting a margin of approximately 14.8%. Operating cash flow stood at 31.86 million GBp, though capital expenditures of -33.42 million GBp indicate ongoing investment in infrastructure and sustainability initiatives. The company’s ability to maintain profitability amid fluctuating commodity prices underscores its operational resilience.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 1.22 GBp demonstrates modest earnings power relative to its market cap. With a low beta of 0.352, Anglo-Eastern exhibits lower volatility compared to broader markets, suggesting stable but moderate returns. Its capital efficiency is tempered by significant capex, though its biogas operations may offer long-term cost and revenue synergies.

Balance Sheet And Financial Health

Anglo-Eastern maintains a robust balance sheet, with cash and equivalents of 152.98 million GBp against minimal total debt of 1.01 million GBp. This strong liquidity position provides flexibility for future investments or dividend payouts, while negligible leverage reduces financial risk. The company’s asset-heavy model is typical for the plantation sector.

Growth Trends And Dividend Policy

The company’s growth is tied to palm oil and rubber demand, with cyclicality inherent to commodity markets. Its dividend per share of 76 GBp reflects a commitment to shareholder returns, supported by stable cash reserves. However, long-term growth may depend on sustainable practices and energy diversification.

Valuation And Market Expectations

With a market cap of ~298.61 million GBp, the company trades at a P/E of ~24.4 based on FY 2023 earnings. Investors likely price in commodity exposure and ESG considerations, though its renewable energy ventures could justify premium valuation if scaled successfully.

Strategic Advantages And Outlook

Anglo-Eastern’s strategic advantages include geographic diversification, vertical integration, and renewable energy initiatives. While commodity price volatility remains a risk, its focus on sustainability and biogas could enhance margins. The outlook hinges on global demand for palm oil and regulatory trends in Southeast Asia.

Sources

Company filings, London Stock Exchange data

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