investorscraft@gmail.com

Intrinsic ValueEurocash S.A. (0LTM.L)

Previous Close£26.36
Intrinsic Value
Upside potential
Previous Close
£26.36

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

Eurocash S.A. is a leading Polish distributor of fast-moving consumer goods (FMCG), serving a diverse clientele that includes small supermarkets, grocery stores, convenience stores, restaurants, and hotels. The company operates through three primary business formats: cash and carry warehouses under the Eurocash Cash and Carry brand, franchise systems via Delikatesy Centrum, and a specialized distribution network encompassing food services, alcohol, and logistics. Eurocash holds a strong position in Poland's competitive grocery and wholesale sector, leveraging its extensive nationwide reach and multi-format strategy to cater to both retail and hospitality segments. Its diversified revenue streams and focus on cost-efficient distribution underscore its resilience in a price-sensitive market. The company’s ability to serve independent retailers and small businesses provides a competitive edge against larger supermarket chains, reinforcing its role as a critical link in Poland’s FMCG supply chain.

Revenue Profitability And Efficiency

Eurocash reported revenue of PLN 32.45 billion for FY 2023, reflecting its scale as a key FMCG distributor in Poland. Net income stood at PLN 99.2 million, with diluted EPS of PLN 0.71, indicating modest profitability amid competitive pressures. Operating cash flow was robust at PLN 1.14 billion, supported by efficient working capital management, while capital expenditures of PLN -136.8 million suggest disciplined reinvestment.

Earnings Power And Capital Efficiency

The company’s earnings power is tempered by thin margins, typical of the low-margin wholesale distribution industry. However, its ability to generate substantial operating cash flow highlights operational efficiency. Capital expenditures remain focused on maintaining and expanding distribution capabilities, ensuring long-term competitiveness without overleveraging the balance sheet.

Balance Sheet And Financial Health

Eurocash maintains a balanced financial position, with PLN 273.8 million in cash and equivalents against total debt of PLN 2.22 billion. The debt level is manageable given the company’s cash flow generation, though investors should monitor leverage ratios in a rising interest rate environment. The absence of dividends suggests a focus on reinvestment and debt management.

Growth Trends And Dividend Policy

Growth is likely driven by market share gains in Poland’s fragmented retail sector and expansion of its franchise network. The company does not currently pay dividends, opting instead to allocate capital toward sustaining its competitive distribution infrastructure and potential acquisitions. Future growth may hinge on operational efficiencies and scaling its multi-format model.

Valuation And Market Expectations

With a market cap of approximately PLN 2.86 trillion, Eurocash trades at a valuation reflective of its wholesale distribution niche. Investors likely price in steady but low-growth prospects, given the mature nature of the FMCG sector in Poland. The stock’s beta of 0 suggests low correlation with broader market movements, appealing to defensive investors.

Strategic Advantages And Outlook

Eurocash’s strategic advantages lie in its entrenched distribution network and ability to serve Poland’s independent retail segment. The outlook remains stable, with opportunities to enhance margins through operational efficiencies and potential consolidation in the wholesale market. Challenges include inflationary pressures and competition from integrated retail chains, but its diversified model provides resilience.

Sources

Company filings, market data

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