investorscraft@gmail.com

Intrinsic ValueGroupe CRIT S.A. (0DZJ.L)

Previous Close£64.00
Intrinsic Value
Upside potential
Previous Close
£64.00

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

Groupe CRIT SA operates as a diversified staffing and airport services provider, primarily serving SMEs and industries across France, the US, the UK, Spain, Portugal, and Africa. The company’s core revenue streams stem from temporary staffing and recruitment, complemented by specialized airport services such as check-in, cargo handling, and aircraft assistance. Its HR solutions span recruitment, job placement, and consulting, with additional focus on digitization and workforce reintegration programs. The airport segment, though niche, provides critical operational support, enhancing its resilience in cyclical markets. Groupe CRIT’s multi-segment approach mitigates sector-specific risks while capitalizing on labor market dynamics and aviation industry demand. Its regional diversification, particularly in Europe and Africa, offers growth levers but exposes it to localized economic fluctuations. The company’s mid-market positioning in staffing differentiates it from global giants, allowing tailored solutions for SMEs. However, competition from digital staffing platforms and macroeconomic sensitivity in aviation services remain key challenges.

Revenue Profitability And Efficiency

Groupe CRIT reported €3.12B in revenue for FY 2024, with net income of €75.4M, reflecting a net margin of approximately 2.4%. Operating cash flow stood at €111.7M, supported by stable working capital management. Capital expenditures were modest at €15.8M, indicating a capital-light model. The diluted EPS of €6.49 underscores earnings scalability despite margin pressures inherent in labor-intensive sectors.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by recurring staffing demand and high-utilization airport services. With €473.8M in cash and equivalents against €145.8M in total debt, it maintains a robust liquidity position. The low beta of 0.586 suggests relative insulation from market volatility, though this may also reflect lower growth expectations compared to peers.

Balance Sheet And Financial Health

Groupe CRIT’s balance sheet is solid, with a net cash position of €328M (cash minus debt). Debt levels are conservative, at just 19.3% of equity (assuming market cap as proxy). This financial flexibility supports dividend payouts and potential M&A in fragmented regional staffing markets. The absence of significant leverage risks positions it well for economic downturns.

Growth Trends And Dividend Policy

Growth is likely tied to labor market recovery and airport traffic normalization post-pandemic. The €1.00 per share dividend implies a payout ratio of 15.4% based on EPS, signaling a commitment to shareholder returns without straining liquidity. However, revenue growth may remain muted given the mature nature of its core markets.

Valuation And Market Expectations

At a market cap of €737M, the stock trades at ~9.8x net income, aligning with niche staffing peers. The modest beta and dividend yield suggest a defensive profile, priced for stability rather than aggressive expansion. Investors likely view it as a cash-generative operator in cyclical industries.

Strategic Advantages And Outlook

Groupe CRIT’s dual-segment model provides diversification, while its regional SME focus offers insulation from global staffing disruptions. Strategic priorities include digitizing HR services and expanding high-margin airport operations. Near-term headwinds include wage inflation and aviation sector volatility, but its strong balance sheet provides resilience. Long-term upside hinges on operational efficiency gains and selective geographic expansion.

Sources

Company description, financials from ticker metadata

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