investorscraft@gmail.com

Intrinsic ValueSMCP S.a. (0RVA.L)

Previous Close£6.16
Intrinsic Value
Upside potential
Previous Close
£6.16

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

SMCP S.A. is a prominent player in the global ready-to-wear and accessories retail sector, operating under four distinct brands: Sandro, Maje, Claudie Pierlot, and De Fursac. The company designs, markets, and sells premium women's and men's apparel, leveraging a hybrid distribution model that includes both physical stores and e-commerce platforms. With 745 points of sale across 42 countries as of December 2021, SMCP has established a strong international presence, particularly in Europe and Asia. The company's focus on accessible luxury positions it competitively between high-end fashion houses and mass-market retailers, appealing to a broad demographic seeking quality and style at relatively affordable price points. SMCP's vertically integrated supply chain and brand autonomy allow for agile responses to fashion trends while maintaining cost efficiencies. The company faces competition from both established luxury conglomerates and fast-fashion players, but its niche positioning and brand loyalty provide resilience in a cyclical industry.

Revenue Profitability And Efficiency

In FY2023, SMCP reported revenue of €1.23 billion, demonstrating recovery in the post-pandemic retail environment. The company generated net income of €11.2 million, with diluted EPS of €0.14, reflecting margin pressures from inflationary costs and operational challenges. Operating cash flow remained robust at €215.8 million, though capital expenditures of €55 million indicate ongoing investments in store networks and digital capabilities.

Earnings Power And Capital Efficiency

SMCP's operating cash flow generation of €215.8 million showcases its ability to convert sales into cash, supporting working capital needs and debt servicing. The company's capital expenditure ratio of approximately 4.5% of revenue suggests a balanced approach between maintaining existing assets and selective expansion, though elevated debt levels may constrain future investment flexibility.

Balance Sheet And Financial Health

The company's financial position shows €50.9 million in cash against total debt of €642.9 million, resulting in a leveraged balance sheet. This debt load, while manageable given current cash flows, requires careful monitoring given the cyclical nature of the apparel industry and potential macroeconomic headwinds that could impact consumer spending on discretionary items.

Growth Trends And Dividend Policy

SMCP has maintained a conservative dividend policy, with no dividend paid in FY2023 as the company prioritizes debt reduction and operational investments. Growth prospects appear tied to international expansion, particularly in Asian markets, and the continued development of its e-commerce channels, which have become increasingly important in the evolving retail landscape.

Valuation And Market Expectations

With a market capitalization of approximately €392 million, SMCP trades at a significant discount to revenue, reflecting investor concerns about margin pressures and leverage in the current economic environment. The beta of 1.437 indicates higher volatility than the broader market, typical for consumer discretionary stocks.

Strategic Advantages And Outlook

SMCP's multi-brand portfolio provides diversification benefits across different consumer segments and price points. The company's outlook depends on its ability to navigate inflationary pressures, maintain brand relevance in competitive markets, and execute on digital transformation while managing its debt obligations. Success in these areas could position SMCP for improved profitability as market conditions normalize.

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