investorscraft@gmail.com

Intrinsic ValueRobertet S.A. (0NZN.L)

Previous Close£853.00
Intrinsic Value
Upside potential
Previous Close
£853.00

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

Robertet SA is a global leader in the production and sale of perfumes, aromas, and natural products, operating across three core segments: Raw Materials, Fragrances, and Flavors. The company specializes in high-quality organic essential oils and active ingredients, catering to industries such as cosmetics, food, and pharmaceuticals. With a heritage dating back to 1850, Robertet has established a strong reputation for innovation and sustainability, leveraging its deep expertise in natural extraction processes. The company’s global footprint spans North America, Europe, Asia Pacific, South America, the Caribbean, Africa, and the Middle East, positioning it as a key supplier in both mature and emerging markets. Its vertically integrated model ensures control over sourcing, production, and distribution, enhancing its competitive edge in a niche but growing segment of the industrial materials sector. Robertet’s focus on natural and organic products aligns with increasing consumer demand for sustainable and clean-label ingredients, reinforcing its market leadership.

Revenue Profitability And Efficiency

Robertet reported revenue of €807.6 million for the fiscal year ending December 2024, with net income of €90.1 million, reflecting a net margin of approximately 11.2%. The company generated €112.4 million in operating cash flow, demonstrating solid cash conversion efficiency. Capital expenditures of €38.6 million indicate ongoing investments in production capabilities and sustainability initiatives, supporting long-term growth.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €43.05 underscores its earnings strength, supported by a disciplined cost structure and premium product positioning. Robertet’s capital efficiency is evident in its ability to maintain profitability while investing in organic growth, with a focus on high-margin natural and organic segments. Its low beta of 0.25 suggests stable earnings relative to broader market volatility.

Balance Sheet And Financial Health

Robertet maintains a conservative balance sheet, with €158.1 million in cash and equivalents against total debt of €291.2 million, reflecting a manageable leverage profile. The company’s strong liquidity position and moderate debt levels provide flexibility for strategic investments or acquisitions, while its consistent cash flow generation supports financial stability.

Growth Trends And Dividend Policy

Robertet’s growth is driven by increasing demand for natural and sustainable ingredients, particularly in the cosmetics and food industries. The company’s dividend policy, with a payout of €8.5 per share, reflects its commitment to returning capital to shareholders while retaining sufficient funds for reinvestment. Its long-term growth trajectory is supported by geographic expansion and product innovation.

Valuation And Market Expectations

With a market capitalization of €1.67 billion, Robertet trades at a premium relative to peers, reflecting its niche market position and strong brand equity. Investors likely value its consistent profitability, sustainable business model, and growth potential in the natural ingredients space. The low beta indicates lower perceived risk, aligning with its stable earnings profile.

Strategic Advantages And Outlook

Robertet’s strategic advantages include its deep expertise in natural extraction, vertically integrated operations, and global distribution network. The company is well-positioned to capitalize on trends favoring sustainable and organic products. Looking ahead, continued innovation and expansion into high-growth markets are expected to drive sustained performance, supported by its strong financial foundation and industry reputation.

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