investorscraft@gmail.com

Intrinsic ValueGroupe Guillin S.A. (0D1X.L)

Previous Close£25.15
Intrinsic Value
Upside potential
Previous Close
£25.15

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

Groupe Guillin S.A. operates in the packaging and containers industry, specializing in food packaging solutions for diverse markets including supermarkets, commercial catering, and food industries. The company’s product portfolio is extensive, ranging from bags, trays, and containers to sealing machines and meal distribution equipment. This positions it as a one-stop provider for both disposable and reusable packaging needs, catering to hygiene, convenience, and sustainability demands in the food sector. Its market presence spans France and international markets, leveraging a vertically integrated model that combines production, distribution, and equipment supply. The company’s focus on commercial catering and retail segments underscores its adaptability to bulk and specialized packaging requirements, differentiating it from competitors with narrower product lines. By serving industrial catering and fresh produce sectors, Groupe Guillin maintains a resilient revenue base with diversified client exposure.

Revenue Profitability And Efficiency

In FY 2024, Groupe Guillin reported revenue of €869.7 million, with net income of €59.7 million, reflecting a net margin of approximately 6.9%. Operating cash flow stood at €93.7 million, indicating robust cash generation relative to earnings. Capital expenditures of €80.4 million suggest ongoing investments in production capacity or equipment, aligning with its integrated business model.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €3.23 demonstrates steady earnings power, supported by efficient operations in a competitive industry. With a beta of 0.818, Groupe Guillin exhibits lower volatility compared to the broader market, suggesting stable cash flows. The balance between operating cash flow and capex highlights disciplined capital allocation.

Balance Sheet And Financial Health

Groupe Guillin maintains a solid financial position with €78.7 million in cash and equivalents against total debt of €118.5 million, indicating manageable leverage. The net debt position of €39.8 million is modest relative to its €540.8 million market cap, reflecting a conservative capital structure with room for strategic investments or acquisitions.

Growth Trends And Dividend Policy

The company’s growth is likely driven by demand for sustainable packaging and catering equipment, though specific FY 2024 growth rates are undisclosed. A dividend of €1.1 per share signals a commitment to shareholder returns, supported by stable cash flows. Future expansion may hinge on international market penetration and product innovation.

Valuation And Market Expectations

With a market cap of €540.8 million, Groupe Guillin trades at a P/E ratio of approximately 9.1x based on diluted EPS, suggesting modest valuation multiples compared to sector peers. Investors may price in expectations of steady, low-volatility growth given its niche market positioning and resilient end markets.

Strategic Advantages And Outlook

Groupe Guillin’s integrated model and diversified product range provide competitive insulation against sector volatility. Sustainability trends in packaging and automation in food service could drive long-term demand. Risks include raw material cost fluctuations and reliance on the cyclical food industry, but its established market presence and operational efficiency position it favorably for sustained performance.

Sources

Company description, financials, and market data sourced from publicly available disclosures and London Stock Exchange filings.

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