investorscraft@gmail.com

Intrinsic ValueColas S.A. (0NZ1.L)

Previous Close£175.38
Intrinsic Value
Upside potential
Previous Close
£175.38

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Colas SA operates as a global leader in transport infrastructure construction and maintenance, specializing in roads, railways, and construction materials. The company’s diversified revenue model includes large-scale civil engineering projects, material production, and infrastructure maintenance, serving both public and private sectors. Its Roads segment dominates, covering highways, airfields, and urban development, while the Railways segment focuses on high-speed rail networks and tramways, reinforcing its role in sustainable mobility. Colas leverages vertical integration through its Construction Materials segment, supplying aggregates, asphalt, and concrete, which enhances cost control and project efficiency. As a subsidiary of Bouygues SA, it benefits from synergies in large-scale infrastructure projects, particularly in Europe and North America. The company’s market position is strengthened by its expertise in complex projects, such as gas compression stations and railway safety systems, where technical barriers to entry are high. Its focus on recycling materials and environmental protection aligns with global sustainability trends, differentiating it from competitors. Colas maintains a robust presence in France but also executes projects worldwide, balancing geographic risk while capitalizing on infrastructure investment cycles.

Revenue Profitability And Efficiency

Colas reported revenue of €15.5 billion in FY2022, with net income of €301 million, reflecting a modest net margin of approximately 1.9%. Operating cash flow stood at €431 million, though capital expenditures of €390 million indicate significant reinvestment needs. The company’s efficiency metrics suggest tight cost management in a capital-intensive industry, with diluted EPS of €9.22 demonstrating earnings resilience.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by recurring maintenance contracts and long-term infrastructure projects, providing stable cash flows. However, capital efficiency is tempered by high capex requirements for materials production and project execution. The €7.35 dividend per share signals confidence in cash flow sustainability, though payout ratios remain conservative given reinvestment demands.

Balance Sheet And Financial Health

Colas maintains a solid balance sheet with €471 million in cash and equivalents against €1.45 billion in total debt, reflecting a manageable leverage position. Its subsidiary status under Bouygues SA may provide additional financial flexibility, though standalone liquidity is adequate for operational needs. The company’s industrial focus necessitates robust working capital management, evident in its operating cash flow generation.

Growth Trends And Dividend Policy

Growth is tied to global infrastructure spending, with opportunities in renewable energy and rail electrification. The dividend policy, yielding €7.35 per share, aligns with Bouygues’ broader capital allocation strategy, prioritizing steady returns over aggressive expansion. Regional diversification and recycling initiatives may drive incremental revenue streams in the medium term.

Valuation And Market Expectations

At a market cap of €5.72 billion, Colas trades at a P/E multiple reflective of its low-margin, high-volume business model. The beta of 0.486 indicates lower volatility relative to the market, appealing to defensive investors. Valuation likely incorporates expectations of steady infrastructure demand, though geopolitical and input cost risks persist.

Strategic Advantages And Outlook

Colas’ strategic advantages lie in its technical expertise, vertical integration, and Bouygues’ backing. The outlook is cautiously optimistic, with infrastructure stimulus programs offsetting macroeconomic headwinds. Focus on sustainability and rail electrification positions it for long-term relevance, though margin pressures from inflation remain a key monitorable.

Sources

Company description, financial data from disclosed ticker information, and industry context.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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