investorscraft@gmail.com

Intrinsic ValueKKO International S.A. (ALKKO.PA)

Previous Close0.10
Intrinsic Value
Upside potential
Previous Close
0.10

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

KKO International SA operates in the agricultural farm products sector, specializing in cocoa plantation cultivation and chocolate production. The company diversifies its agricultural portfolio with crops like coffee, neem, teak, and moringa, while its core revenue stems from refined and regular cocoa mass, dark and milk chocolate couverture, and chocolate spreads. With an annual production capacity of approximately 3,000 tons, KKO serves both B2B and B2C markets, leveraging its vertically integrated supply chain from plantation to finished products. Positioned in the consumer defensive sector, the company benefits from stable demand for cocoa-based products, though it faces competition from larger global players. Its niche focus on pure cocoa mass and artisanal chocolate couverture allows it to cater to premium segments, differentiating itself from mass-market producers. Headquartered in Paris, KKO operates internationally, though its market penetration remains modest compared to industry leaders.

Revenue Profitability And Efficiency

KKO International reported revenue of €9.31 million for the fiscal year ending December 2024, with net income of €1.23 million, reflecting a net margin of approximately 13.2%. Operating cash flow stood at €535,678, while capital expenditures totaled €333,194, indicating moderate reinvestment needs. The company’s profitability metrics suggest efficient cost management, though its revenue base remains relatively small for the industry.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €0.008 underscores its modest earnings power relative to its outstanding shares of 138.8 million. With an operating cash flow of €535,678, KKO demonstrates the ability to generate cash from core operations, though its capital efficiency is constrained by its limited scale and higher debt levels relative to equity.

Balance Sheet And Financial Health

KKO’s balance sheet shows €435,450 in cash and equivalents against total debt of €7.76 million, indicating a leveraged position. The debt-to-equity ratio appears elevated, suggesting reliance on borrowing for operations or expansion. While the company maintains liquidity, its financial health is moderately risky due to its debt burden and limited cash reserves.

Growth Trends And Dividend Policy

KKO does not currently pay dividends, reinvesting earnings back into operations. Growth trends are unclear due to limited disclosed historical data, but its annual production capacity of 3,000 tons suggests room for scaling. The company’s focus on premium cocoa products could support margin expansion if demand for artisanal chocolate grows.

Valuation And Market Expectations

With a market capitalization of €23.54 million and a negative beta of -0.313, KKO exhibits low correlation with broader market movements, possibly due to its niche focus. The valuation reflects its small-scale operations and leveraged balance sheet, with investors likely pricing in uncertainty around growth and debt management.

Strategic Advantages And Outlook

KKO’s vertically integrated model and premium product focus are strategic advantages, but its outlook depends on scaling production and managing debt. The company’s ability to capitalize on sustainable and artisanal chocolate trends could drive future growth, though execution risks remain given its financial leverage and competitive industry dynamics.

Sources

Company description, financial metrics, and market data provided in the input.

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