investorscraft@gmail.com

Intrinsic Value of Karooooo Ltd. (KARO)

Previous Close$48.24
Intrinsic Value
Upside potential
Previous Close
$48.24

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

Karooooo Ltd. operates as a leading provider of integrated mobility software solutions, primarily serving the vehicle telematics and fleet management sectors. The company's flagship product, Cartrack, leverages IoT and AI-driven analytics to deliver real-time tracking, driver behavior monitoring, and predictive maintenance services, catering to businesses and individual vehicle owners. Its revenue model is subscription-based, ensuring recurring income streams while fostering long-term customer relationships through scalable, data-centric solutions. Positioned in the high-growth telematics market, Karooooo competes by emphasizing reliability, innovation, and localized support, particularly in emerging markets where vehicle ownership and logistics demand are expanding rapidly. The company differentiates itself through proprietary technology and a vertically integrated platform, reducing dependency on third-party systems. With a strong foothold in Africa and selective international expansion, Karooooo capitalizes on urbanization and regulatory tailwinds favoring fleet efficiency and safety. Its market leadership is reinforced by a high customer retention rate and cross-selling opportunities across its suite of mobility services.

Revenue Profitability And Efficiency

Karooooo reported revenue of ZAR 4.21 billion for FY2024, with net income of ZAR 738 million, reflecting a robust 17.5% net margin. Diluted EPS stood at ZAR 23.85, underscoring efficient earnings conversion. Operating cash flow of ZAR 955 million highlights strong operational execution, though capital expenditures of ZAR 876 million indicate significant reinvestment in technology and growth initiatives.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with its subscription model driving predictable cash flows. High-margin software services contribute to capital efficiency, as evidenced by the alignment of operating cash flow with net income. Investments in R&D and infrastructure, however, temper near-term free cash flow generation.

Balance Sheet And Financial Health

Karooooo maintains a healthy balance sheet, with ZAR 460 million in cash and equivalents against ZAR 267 million of total debt, indicating low leverage. The conservative debt profile supports financial flexibility, while the asset-light model reduces working capital demands.

Growth Trends And Dividend Policy

Revenue growth is likely sustained by subscriber additions and geographic expansion. A dividend of ZAR 1.08 per share signals a commitment to shareholder returns, though the payout ratio remains modest, prioritizing reinvestment for scalable growth.

Valuation And Market Expectations

The market appears to price Karooooo on its recurring revenue potential and margin resilience. Valuation multiples reflect optimism around its ability to penetrate underserved markets and monetize data analytics capabilities.

Strategic Advantages And Outlook

Karooooo's competitive edge lies in its integrated platform and first-mover advantage in key regions. Near-term challenges include currency volatility and capex intensity, but long-term prospects are bolstered by rising telematics adoption and cross-selling potential. Execution on international expansion will be critical to sustaining growth.

Sources

FY2024 Annual Report (10-K), Company Investor Presentations

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