Data is not available at this time.
Pierre et Vacances SA operates in the European holiday accommodation and property investment sector, leveraging a dual-segment strategy. Its Property Development division focuses on acquiring land, designing sites, and constructing holiday residences for individual and institutional buyers. The Tourism segment manages a diverse portfolio of brands, including Pierre & Vacances, Center Parcs, and Adagio, offering over 43,500 apartments across 284 sites. The company caters to leisure travelers seeking flexible, self-catered stays, positioning itself as a mid-market leader with a strong foothold in France and expanding presence in international markets. Its hybrid model—combining property sales with tourism operations—provides diversified revenue streams while capitalizing on the growing demand for experiential travel. Despite competition from hotel chains and online rental platforms, Pierre et Vacances differentiates through its integrated resort villages and loyalty programs.
The company reported EUR 1.82 billion in revenue for the latest fiscal year, with net income of EUR 20 million, reflecting a narrow margin of 1.1%. Operating cash flow stood at EUR 286 million, though capital expenditures of EUR 90 million indicate ongoing investments in property and tourism infrastructure. The diluted EPS of EUR 0.0413 suggests modest earnings power relative to its market capitalization.
Pierre et Vacances generates earnings primarily through property sales and tourism operations, but its high total debt of EUR 3.25 billion raises concerns about capital efficiency. The absence of dividends underscores a focus on reinvestment, though the elevated debt load may constrain financial flexibility. The beta of 2.292 indicates significant volatility relative to the market.
The company’s balance sheet shows EUR 86.9 million in cash against EUR 3.25 billion in total debt, highlighting a leveraged position. This debt-heavy structure, coupled with cyclical exposure to tourism demand, poses liquidity risks. However, its asset base—including owned properties—provides collateral and potential long-term value.
Growth is tied to recovery in European tourism post-pandemic, with no dividend payouts as the company prioritizes debt management and operational expansion. The lack of a dividend policy aligns with its reinvestment strategy, though sustained profitability will be critical to deleveraging.
With a market cap of EUR 715 million, the company trades at a high implied leverage multiple. Investors likely price in recovery potential, but the elevated beta suggests skepticism about stability. Valuation hinges on tourism demand normalization and successful debt refinancing.
Pierre et Vacances benefits from brand diversification and integrated resorts, but macroeconomic headwinds and debt servicing costs remain challenges. Its outlook depends on sustained travel demand and operational efficiency gains to improve margins.
Company filings, market data
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |