investorscraft@gmail.com

Intrinsic ValueAnpario plc (ANP.L)

Previous Close£540.00
Intrinsic Value
Upside potential
Previous Close
£540.00

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

Anpario plc operates in the animal feed additives sector, specializing in natural solutions for health, hygiene, and nutrition. The company’s diversified product portfolio includes gut health enhancers like Orego-Stim and Optomega, feed quality stabilizers such as pHorce and Oxigard, and toxin management products like Ultrabond. These offerings cater to livestock producers globally, addressing critical challenges in animal nutrition and biosecurity. Anpario’s focus on phytogenic and acid-based eubiotics differentiates it from synthetic alternatives, aligning with the growing demand for sustainable agriculture. Its multi-brand strategy ensures broad market penetration across the Americas, Europe, Asia, and Africa, supported by direct distribution and partnerships. The company’s niche expertise in natural additives positions it as a trusted player in the packaged foods industry, benefiting from long-term trends toward antibiotic reduction and organic farming. Despite competition from larger agribusiness firms, Anpario maintains relevance through innovation and targeted R&D, particularly in mycotoxin binders and water sanitation solutions.

Revenue Profitability And Efficiency

Anpario reported revenue of £38.2 million in its latest fiscal year, with net income of £4.1 million, reflecting a net margin of approximately 10.8%. Operating cash flow stood at £6.1 million, underscoring efficient working capital management. Capital expenditures of £2.1 million suggest moderate reinvestment, aligning with its asset-light model. The company’s profitability metrics indicate stable operational execution despite sector-wide cost pressures.

Earnings Power And Capital Efficiency

Diluted EPS of 25p demonstrates consistent earnings generation, supported by a debt-free balance sheet (total debt of £74k). The company’s capital efficiency is evident in its high cash conversion, with operating cash flow covering capex 2.9x. Anpario’s focus on high-margin specialty additives enhances return on invested capital, though geographic expansion could pressure short-term margins.

Balance Sheet And Financial Health

Anpario maintains a robust financial position, with £10.5 million in cash and minimal leverage. The near-zero debt-to-equity ratio provides flexibility for strategic acquisitions or R&D investments. Current assets comfortably exceed liabilities, ensuring liquidity for dividends and growth initiatives without reliance on external financing.

Growth Trends And Dividend Policy

Revenue growth has been steady, driven by demand for natural feed additives. The dividend payout of 11p per share reflects a commitment to shareholder returns, with a yield of ~2.9% at current market cap. However, reinvestment rates may need to increase to sustain long-term growth in emerging markets.

Valuation And Market Expectations

At a market cap of £75.9 million, Anpario trades at a P/E of ~18.5x, a premium to some peers, likely reflecting its niche positioning and strong balance sheet. The beta of 0.67 indicates lower volatility than the broader market, appealing to defensive investors.

Strategic Advantages And Outlook

Anpario’s expertise in natural additives and global distribution network provide competitive moats. Regulatory tailwinds for antibiotic-free farming support demand, though input cost inflation remains a risk. Strategic partnerships in high-growth regions could unlock further upside, while R&D in precision nutrition may drive future differentiation.

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