investorscraft@gmail.com

Intrinsic ValueEn+ Group International public joint-stock company (ENPL.L)

Previous Close£9.30
Intrinsic Value
Upside potential
Previous Close
£9.30

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

En+ Group International PJSC operates as a vertically integrated player in the aluminum and energy sectors, with a dominant presence in Russia and a diversified international footprint. The company's Metals segment focuses on bauxite extraction, alumina refining, and primary aluminum production, serving global industrial markets. Its Power segment supports energy-intensive operations, ensuring cost efficiency and sustainability. En+ Group leverages its integrated model to mitigate supply chain risks and capitalize on synergies between energy and metal production. The company holds a strong position in the aluminum industry, benefiting from economies of scale and access to low-cost hydropower, which enhances its competitive edge. Despite geopolitical challenges, En+ maintains a broad customer base across Europe, Asia, and North America, though its revenue concentration in Russia exposes it to regional volatility. Its strategic focus on operational efficiency and sustainable practices positions it as a key player in the global metals and energy markets.

Revenue Profitability And Efficiency

In FY 2023, En+ Group reported revenue of $14.65 billion, with net income of $596 million, reflecting a net margin of approximately 4.1%. The company generated $2.72 billion in operating cash flow, demonstrating robust cash conversion despite significant capital expenditures of $1.41 billion. Its diluted EPS stood at $1.19, indicating moderate profitability in a challenging macroeconomic environment.

Earnings Power And Capital Efficiency

En+ Group's earnings power is underpinned by its vertically integrated operations, which optimize cost structures and enhance margins. The company's capital efficiency is evident in its ability to sustain high-volume production while investing in capacity upgrades. However, its debt-to-equity ratio and interest coverage metrics warrant monitoring, given its $11.11 billion total debt load.

Balance Sheet And Financial Health

En+ Group maintains a solid liquidity position, with $2.35 billion in cash and equivalents. However, its financial health is weighed down by substantial total debt of $11.11 billion, raising leverage concerns. The absence of dividends suggests a focus on debt management and reinvestment, though the balance sheet remains susceptible to energy and commodity price fluctuations.

Growth Trends And Dividend Policy

The company has prioritized reinvestment over shareholder returns, with no dividends paid in FY 2023. Growth is driven by operational efficiencies and capacity expansions, though geopolitical risks and aluminum market dynamics may constrain near-term performance. Long-term prospects hinge on sustainable energy integration and global demand for lightweight metals.

Valuation And Market Expectations

With a market capitalization of $4.67 billion, En+ Group trades at a modest valuation relative to revenue, reflecting investor caution around geopolitical exposure and leverage. Market expectations remain tempered, with limited visibility on earnings growth amid macroeconomic uncertainties.

Strategic Advantages And Outlook

En+ Group's strategic advantages include vertical integration, low-cost hydropower access, and a diversified customer base. The outlook is cautiously optimistic, contingent on stabilizing commodity prices and mitigating regional risks. Sustainability initiatives and energy efficiency improvements could enhance long-term competitiveness.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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