Livestock Feeds Plc (H1/Q2 2025)

WA
WaneInvestmentHouse
Community Contributor
Published
27 Jan 25
Updated
29 Jul 25
WaneInvestmentHouse's Fair Value
₦10.00
19.0% undervalued intrinsic discount
29 Jul
₦8.10
Loading
1Y
233.3%
7D
-2.4%

Author's Valuation

₦10.0

19.0% undervalued intrinsic discount

WaneInvestmentHouse's Fair Value

Last Update29 Jul 25

WaneInvestmentHouse made no meaningful changes to valuation assumptions.

Livestock Feeds Plc reported a 62% decline in profit after tax in H1 2025 compared to H1 2024, driven by a steep rise in finance costs and a weaker net margin, despite solid revenue growth. The company's cost of borrowing and high leverage have significantly eroded operating profits. While revenue grew 34% YoY, the bottom line lagged substantially due to mounting interest expense. The balance sheet also reflects heightened current liabilities and weakened cash reserves.

Strengths

  1. Strong Revenue Growth
    • Revenue increased by 34% YoY from ₦15.49 billion (H1 2024) to ₦20.80 billion (H1 2025), reflecting strong demand and market expansion.
  2. Improved Gross Profit
    • Gross profit rose by 26% YoY, from ₦2.34 billion to ₦2.96 billion, demonstrating improved production or pricing efficiency despite inflationary pressures.
  3. Disciplined Operating Expense Control
    • Administrative expenses grew by only 21%, slower than revenue growth. Selling and distribution expenses remained relatively stable, reflecting cost discipline.
  4. Stable Equity Base
    • Total equity increased modestly from ₦3.38 billion to ₦3.49 billion, supported by retained earnings growth.
  5. Stable Non-current Assets
    • Investment in PPE increased modestly, indicating consistent operational capacity maintenance.

Weaknesses

  1. Significant Profit Decline
    • Net profit declined by 76.6% in Q2 2025 and 62.6% YoY for H1 2025 (₦102 million vs. ₦437 million), driven mainly by finance costs.
  2. Surging Finance Costs
    • Finance costs more than doubled from ₦911 million to ₦1.90 billion, wiping out most of the operating profit (finance costs represent 92% of operating profit).
  3. High Leverage
    • Current interest-bearing borrowings stood at ₦5.62 billion (H1 2025), though reduced from ₦13.71 billion (H1 2024). Nonetheless, the company is still highly leveraged, posing liquidity and solvency risks.
  4. Weakened Liquidity
    • Cash and cash equivalents dropped from ₦1.19 billion to ₦622 million (-48%), limiting flexibility in managing debt obligations and working capital.
  5. Ballooning Current Liabilities
    • Current liabilities stood at ₦17.3 billion, representing 81% of total liabilities, indicating potential pressure on short-term liquidity and a working capital mismatch.
  6. Flat Earnings Per Share
    • EPS dropped from 14.56 kobo to 3.41 kobo, reflecting reduced returns for shareholders.

Valuation Perspective

  • With annualized EPS of ~₦0.07, the stock trades at a relatively high price-to-earnings (P/E) multiple if priced above ₦1.00, unless there's a clear roadmap to debt restructuring or interest cost reduction.
  • The book value per share is ₦2.33 (₦3.48 billion / ₦1.5 billion share capital), offering some downside protection, though not compelling enough given profitability concerns.

Justification:

🚫 In the short term, high debt levels and collapsing margins reduce investor confidence. 🚫 Substantial erosion in EPS makes the stock unattractive for income-focused investors. ✅ However, if the company successfully restructures debt or reduces finance costs, there is long-term potential supported by strong top-line growth.

Investor Strategy

  • Short-Term Investors: Exit or reduce exposure due to weak profit outlook and high financial risk.
  • Long-Term Investors: Hold with caution, monitor debt refinancing efforts or improvements in finance cost management.
  • Speculative Buyers: May consider entry on deep pullbacks if there's confirmation of debt restructuring or an equity injection.

How well do narratives help inform your perspective?

Disclaimer

The user WaneInvestmentHouse has a position in NGSE:LIVESTOCK. Simply Wall St has no position in any of the companies mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The author of this narrative is not affiliated with, nor authorised by Simply Wall St as a sub-authorised representative. This narrative is general in nature and explores scenarios and estimates created by the author. The narrative does not reflect the opinions of Simply Wall St, and the views expressed are the opinion of the author alone, acting on their own behalf. These scenarios are not indicative of the company's future performance and are exploratory in the ideas they cover. The fair value estimates are estimations only, and does not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that the author's analysis may not factor in the latest price-sensitive company announcements or qualitative material.

Read more narratives