investorscraft@gmail.com

Intrinsic ValueCompagnie de l'Odet (0OPN.L)

Previous Close£1,316.00
Intrinsic Value
Upside potential
Previous Close
£1,316.00

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

Compagnie de l'Odet is a diversified industrial conglomerate operating primarily in transportation and logistics, communication, and energy storage. The company's core revenue streams stem from maritime and air logistics, oil product distribution, media production, and electric battery manufacturing. Its transportation segment serves global markets, while its communication arm spans music, television, film, and gaming, leveraging intellectual property and digital distribution. The electricity storage division focuses on EV batteries and specialized systems, positioning the company in high-growth sectors. As a subsidiary of Bolloré SE, Compagnie de l'Odet benefits from synergies in infrastructure and investment management, reinforcing its competitive edge in Europe and emerging markets. The firm’s diversified portfolio mitigates sector-specific risks while capitalizing on trends like digital media expansion and sustainable energy solutions. Its market position is strengthened by vertical integration, particularly in logistics and media, where it controls multiple stages of the value chain.

Revenue Profitability And Efficiency

In FY 2024, Compagnie de l'Odet reported revenue of €3.13 billion, with net income reaching €982 million, reflecting a robust margin of approximately 31%. Operating cash flow stood at €1.4 billion, supported by efficient capital allocation, as evidenced by a disciplined capex of €281.5 million. The company’s profitability metrics indicate strong operational control across its diversified segments.

Earnings Power And Capital Efficiency

The diluted EPS of €231.93 underscores the company’s earnings power, driven by high-margin activities in logistics and media. Capital efficiency is evident in its ability to generate substantial cash flows relative to investments, though the total debt of €7.85 billion suggests leveraged growth strategies. The balance between debt and cash reserves (€5.63 billion) indicates prudent liquidity management.

Balance Sheet And Financial Health

Compagnie de l'Odet maintains a solid balance sheet with €5.63 billion in cash and equivalents, offset by €7.85 billion in total debt. The net debt position reflects strategic leverage for expansion, particularly in energy storage and communication. The company’s financial health is supported by stable cash flows and a diversified asset base, though debt levels warrant monitoring.

Growth Trends And Dividend Policy

Growth is driven by logistics expansion and media content demand, with a dividend payout of €4 per share signaling confidence in sustained profitability. The company’s focus on EV batteries aligns with global decarbonization trends, offering long-term growth potential. However, reliance on cyclical sectors like oil logistics introduces variability.

Valuation And Market Expectations

With a market cap of €6.21 billion and a beta of 0.73, the stock is perceived as relatively stable. The valuation reflects its diversified earnings and Bolloré’s backing, though sector-specific risks may temper premium multiples. Investors likely price in steady growth from non-cyclical segments like media and energy storage.

Strategic Advantages And Outlook

Compagnie de l'Odet’s strategic advantages lie in its vertical integration and Bolloré’s support. Near-term outlook is positive, with logistics and media driving earnings, while energy storage offers upside. Challenges include managing debt and oil logistics volatility. The company is well-positioned to capitalize on digital and green transitions, but execution risks remain.

Sources

Company filings, Bloomberg

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