investorscraft@gmail.com

Intrinsic ValueEdita Food Industries Company (S.A.E) (EFID.L)

Previous Close£2.52
Intrinsic Value
Upside potential
Previous Close
£2.52

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

Edita Food Industries is a leading packaged foods company specializing in bakery, cakes, rusks, wafers, candy, and biscuits, with a strong presence in Egypt and the Middle East. The company’s diversified product portfolio includes well-known brands such as Molto, TODO, Bake Rolz, and Twinkies, with cakes being the largest revenue contributor. Edita leverages an extensive distribution network across 17 regional markets, targeting both wholesalers and retailers, ensuring broad market penetration. Its vertically integrated operations—from manufacturing to packaging—enhance cost efficiency and product consistency. The company operates in the consumer defensive sector, benefiting from stable demand for staple snack products despite economic fluctuations. Edita’s market positioning is reinforced by brand loyalty, competitive pricing, and adaptability to regional tastes, making it a resilient player in the Middle Eastern and North African food industry. Strategic investments in production capacity and innovation further solidify its competitive edge.

Revenue Profitability And Efficiency

Edita reported revenue of EGP 12.13 billion for FY 2023, with net income reaching EGP 1.52 billion, reflecting a healthy margin. The company’s operating cash flow stood at EGP 1.05 billion, though capital expenditures of EGP -572.15 million indicate ongoing investments in production capabilities. Efficient cost management and strong brand performance underpin its profitability.

Earnings Power And Capital Efficiency

Diluted EPS of EGP 312.27 highlights robust earnings power, supported by consistent demand for its snack products. The company’s capital efficiency is evident in its ability to generate substantial cash flows relative to its debt and reinvestment needs, ensuring sustainable growth.

Balance Sheet And Financial Health

Edita maintains a solid balance sheet with EGP 1.01 billion in cash and equivalents, against total debt of EGP 2.17 billion. The manageable leverage ratio and strong liquidity position suggest financial stability, though debt levels warrant monitoring given regional economic uncertainties.

Growth Trends And Dividend Policy

Revenue growth trends reflect steady demand in core markets, supported by brand strength and distribution expansion. The company’s dividend payout, at EGP 0.17016 per share, indicates a shareholder-friendly policy, though reinvestment remains a priority for capacity expansion.

Valuation And Market Expectations

With a market cap of EGP 436.91 million and a beta of 0.32, Edita is perceived as a low-volatility defensive stock. The valuation reflects its stable earnings and regional market dominance, though geopolitical and currency risks may temper investor expectations.

Strategic Advantages And Outlook

Edita’s strategic advantages include brand equity, operational efficiency, and regional market penetration. The outlook remains positive, driven by demand for affordable snacks, though inflation and supply chain disruptions pose risks. Continued innovation and geographic expansion could further enhance growth prospects.

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