Last Update17 Sep 25Fair value Decreased 17%
KAP’s consensus price target has been revised down from ZAR2.60 to ZAR2.15, primarily reflecting weaker profit margins and slower forecast revenue growth.
What's in the News
- KAP Limited revised earnings guidance for FY2025, expecting a >30% decrease in EPS and HEPS compared to FY2024.
- Forecast FY2025 EPS to be between a loss of 1.8c and a gain of 2.4c (down 104%-95% vs. prior year); HEPS to be between 21.9c and 26.1c (down 52%-42%).
- Revenue is expected to grow modestly, while EBITDA and operating profit before capital items are anticipated to decline by less than 10% and less than 15%, respectively.
- Earnings were negatively impacted by higher finance costs, lower tax incentives, overall lower EBITDA, and significant impairments to goodwill, intangibles, and property, plant, and equipment.
Valuation Changes
Summary of Valuation Changes for KAP
- The Consensus Analyst Price Target has significantly fallen from ZAR2.60 to ZAR2.15.
- The Net Profit Margin for KAP has significantly fallen from 4.47% to 3.46%.
- The Consensus Revenue Growth forecasts for KAP has significantly fallen from 6.9% per annum to 6.1% per annum.
Key Takeaways
- Operational ramp-up and restructuring are set to drive profitability, margin expansion, and enhanced cash flow through efficiency, asset optimization, and improved sales mix.
- Stronger free cash flow and tailwinds from key markets will aid debt reduction and support ongoing revenue and earnings growth across core business segments.
- Ongoing margin pressure, structural weaknesses, high leverage, supplier dependencies, and tough operating conditions threaten profitability, earnings quality, and financial flexibility.
Catalysts
About KAP- Engages in industrial, chemical, and logistics businesses in South Africa, rest of Africa, the Americas, Europe, the Middle East, and Australasia.
- The completion and full ramp-up of major capital investment projects (notably the new MDF line at PG Bison and the HDPE debottlenecking at Safripol) mean KAP's recent spend now converts to higher operational capacity and improved production efficiency, setting the stage for rising revenues and EBITDA as these assets transition from start-up costs to normalized profitability over the coming years.
- Strategic focus on optimizing sales mix, increasing penetration in higher-margin local and primary regional markets, and further value-add (such as new value-added board presses) in core divisions will gradually uplift net margins by shifting volume away from low-margin exports to markets with better pricing power and customer stickiness.
- Significant progress in restructuring underperforming divisions (especially Unitrans and Optix), combined with new management teams and a disciplined asset disposal program, is expected to restore segment profitability and contribute to overall group earnings growth as these businesses recover and improve utilization.
- The normalization of capital expenditure, after the multi-year expansion cycle, together with increased free cash flow from fully operational projects, directly supports substantial ongoing debt reduction, which will improve net income through lower interest costs and support potential valuation multiple expansion.
- Exposure to longer-term demand tailwinds-including a recovering domestic auto sector (benefiting Feltex), robust regional demographics driving mattress and polymer consumption (a positive for Sleep Group and Safripol), and global MDF market expansion-provides forward visibility for sustained revenue growth and margin improvement as cyclical pressures abate.
KAP Future Earnings and Revenue Growth
Assumptions
How have these above catalysts been quantified?- Analysts are assuming KAP's revenue will grow by 6.9% annually over the next 3 years.
- Analysts assume that profit margins will increase from 0.0% today to 4.5% in 3 years time.
- Analysts expect earnings to reach ZAR 1.6 billion (and earnings per share of ZAR 0.64) by about September 2028, up from ZAR 10.0 million today. However, there is a considerable amount of disagreement amongst the analysts with the most bullish expecting ZAR2.0 billion in earnings, and the most bearish expecting ZAR1.3 billion.
- In order for the above numbers to justify the analysts price target, the company would need to trade at a PE ratio of 8.1x on those 2028 earnings, down from 465.2x today. This future PE is lower than the current PE for the ZA Industrials industry at 10.7x.
- Analysts expect the number of shares outstanding to remain consistent over the next 3 years.
- To value all of this in today's terms, we will use a discount rate of 26.1%, as per the Simply Wall St company report.
KAP Future Earnings Per Share Growth
Risks
What could happen that would invalidate this narrative?- Prolonged margin and pricing pressure in key divisions (notably Safripol and PG Bison) due to ongoing global overcapacity, subdued end-market demand, and a delayed upcycle (now expected only by FY30), which may reduce revenue growth and suppress long-term EBITDA margins and net profitability.
- Structural challenges in certain segments-such as impairment of the PET plant at Safripol, Maxe in Feltex (linked to shifting OEM model mix and declining demand for traditional products), and underperformance at Optix-signal enduring weaknesses that could result in recurring write-downs, asset impairments, and diminishing earnings quality.
- Elevated leverage (net debt to EBITDA at 2.4x, gearing ratio at 65%) and rising finance costs (up 18% year-on-year) leave KAP vulnerable to higher interest rates or operational underperformance, which could constrain free cash flow available for reinvestment or shareholder returns and increase risk of covenant pressure.
- Reliance on current monopolistic suppliers for critical raw materials (e.g., Safripol's ethylene contract with Sasol, which is embroiled in a price/volume dispute with no alternative supply or import infrastructure) exposes KAP to supply/pricing risks that could cause cost inflation, margin compression, or supply chain disruptions impacting future earnings.
- Persistently challenging operating environments-including subdued local economic growth, sluggish regional demand (e.g., in automotive and logistics), weaker global commodity markets, and currency volatility-may undermine efforts to fully utilize new capacity, ramp volumes, or recover pricing power, resulting in revenue volatility and limited earnings visibility.
Valuation
How have all the factors above been brought together to estimate a fair value?- The analysts have a consensus price target of ZAR2.6 for KAP based on their expectations of its future earnings growth, profit margins and other risk factors. However, there is a degree of disagreement amongst analysts, with the most bullish reporting a price target of ZAR2.9, and the most bearish reporting a price target of just ZAR2.3.
- In order for you to agree with the analyst's consensus, you'd need to believe that by 2028, revenues will be ZAR36.2 billion, earnings will come to ZAR1.6 billion, and it would be trading on a PE ratio of 8.1x, assuming you use a discount rate of 26.1%.
- Given the current share price of ZAR1.86, the analyst price target of ZAR2.6 is 28.5% higher.
- We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.
How well do narratives help inform your perspective?
Disclaimer
AnalystConsensusTarget is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by AnalystConsensusTarget are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) 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 price targets and estimates used are consensus data, and do 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 AnalystConsensusTarget's analysis may not factor in the latest price-sensitive company announcements or qualitative material.