investorscraft@gmail.com

Intrinsic ValueKerry Group plc (KYGA.L)

Previous Close£75.00
Intrinsic Value
Upside potential
Previous Close
£75.00

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

Kerry Group plc operates as a global leader in taste and nutrition solutions, serving the food, beverage, and pharmaceutical industries. The company’s core revenue model is built on providing proprietary ingredients, technologies, and formulations that enhance flavor, texture, and nutritional value. With a strong presence in Europe, the Americas, and Asia Pacific, Kerry leverages its R&D capabilities to cater to evolving consumer preferences, including clean-label and plant-based trends. The Taste & Nutrition segment drives the majority of revenue, offering tailored solutions to multinational food producers and regional brands. Meanwhile, the Consumer Foods segment focuses on branded chilled products in Ireland and the UK, reinforcing Kerry’s dual-strategy approach of B2B innovation and consumer-facing brands. The company’s market position is strengthened by its extensive portfolio of over 15,000 products and a deep understanding of regional taste preferences, making it a trusted partner for global and local customers alike.

Revenue Profitability And Efficiency

Kerry Group reported revenue of €6.93 billion for the latest fiscal period, with net income of €734 million, reflecting a robust profitability margin. The company’s operating cash flow stood at €988.7 million, supported by efficient working capital management. Capital expenditures of €278.3 million indicate ongoing investments in capacity and innovation, aligning with its growth strategy in taste and nutrition solutions.

Earnings Power And Capital Efficiency

Diluted EPS of €4.19 underscores Kerry’s earnings power, driven by its high-margin Taste & Nutrition segment. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its debt levels, with a disciplined approach to reinvestment and shareholder returns.

Balance Sheet And Financial Health

Kerry maintains a solid balance sheet with €1.61 billion in cash and equivalents, providing liquidity for strategic initiatives. Total debt of €3.52 billion is manageable given the company’s strong cash flow generation and low beta of 0.63, reflecting stable earnings and lower volatility compared to the broader market.

Growth Trends And Dividend Policy

Kerry’s growth is underpinned by global demand for healthier and sustainable food solutions, with the Taste & Nutrition segment poised for expansion. The company’s dividend policy remains consistent, with a dividend per share of €1.271, appealing to income-focused investors while retaining capital for growth opportunities.

Valuation And Market Expectations

With a market capitalization of €16.46 billion, Kerry trades at a premium reflective of its leadership in taste and nutrition. The market expects continued growth in high-margin segments, supported by innovation and geographic expansion, though valuation multiples may reflect near-term macroeconomic uncertainties.

Strategic Advantages And Outlook

Kerry’s strategic advantages include its extensive R&D capabilities, global footprint, and diversified customer base. The outlook remains positive, with long-term growth driven by trends in health-conscious consumption and sustainable ingredients, though supply chain and input cost pressures warrant monitoring.

Sources

Company filings, Bloomberg

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