investorscraft@gmail.com

Intrinsic ValueLenta International public joint-stock company (LNTA.L)

Previous Close£1.50
Intrinsic Value
Upside potential
Previous Close
£1.50

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Lenta International is a leading Russian retail company operating primarily in the hypermarket and supermarket segments. The company generates revenue through the sale of groceries, household goods, and general merchandise, leveraging a vertically integrated supply chain to maintain cost efficiency. Lenta holds a strong market position as one of Russia’s largest retail chains, competing with both domestic players like X5 Retail Group and international entrants. Its hybrid model combines large-format hypermarkets with smaller urban stores, catering to diverse consumer needs across regions. The company’s focus on private-label products and digital transformation initiatives, including e-commerce and loyalty programs, enhances its competitive edge. Despite macroeconomic volatility, Lenta benefits from scale advantages and a resilient demand for essential goods, reinforcing its role as a key player in Russia’s fragmented retail sector.

Revenue Profitability And Efficiency

In FY 2021, Lenta reported revenue of RUB 483.6 billion, reflecting its dominant retail footprint. Net income stood at RUB 12.5 billion, indicating moderate profitability amid competitive and inflationary pressures. Operating cash flow of RUB 37.9 billion underscores solid operational efficiency, though capital expenditures of RUB -9.3 billion highlight ongoing investments in store expansion and digital infrastructure.

Earnings Power And Capital Efficiency

The company’s diluted EPS was negligible, suggesting earnings were either reinvested or offset by financing costs. With a beta of 0.69, Lenta exhibits lower volatility relative to the market, appealing to risk-averse investors. However, the lack of dividend payouts indicates a focus on retaining capital for growth initiatives rather than shareholder returns.

Balance Sheet And Financial Health

Lenta’s balance sheet shows RUB 33.3 billion in cash and equivalents against total debt of RUB 149 billion, signaling moderate leverage. The debt level may reflect expansionary financing, but the company’s stable cash flow generation provides a buffer against liquidity risks. Further scrutiny of debt maturity profiles would be needed to assess refinancing risks.

Growth Trends And Dividend Policy

Lenta’s growth is driven by store network expansion and e-commerce adoption, though macroeconomic headwinds in Russia could temper near-term prospects. The absence of dividends aligns with its reinvestment strategy, prioritizing market share gains over immediate returns. Long-term trends hinge on consumer spending resilience and the company’s ability to adapt to shifting retail dynamics.

Valuation And Market Expectations

With no specified market cap or outstanding shares, valuation metrics remain unclear. The stock’s low beta suggests it is perceived as a defensive play, but geopolitical and economic uncertainties in Russia may weigh on investor sentiment. Comparative analysis with peers would be necessary to gauge relative valuation attractiveness.

Strategic Advantages And Outlook

Lenta’s scale, supply chain integration, and omnichannel capabilities position it well in Russia’s competitive retail landscape. However, external risks, including currency volatility and regulatory changes, could impact performance. Strategic focus on efficiency and digital transformation will be critical to sustaining growth in a challenging environment.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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