investorscraft@gmail.com

Intrinsic ValueBourrelier Group S.A. (ALBOU.PA)

Previous Close41.80
Intrinsic Value
Upside potential
Previous Close
41.80

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

Bourrelier Group SA operates as a specialized do-it-yourself (DIY) retailer in France, serving both individual consumers and professionals with a broad assortment of home improvement products. The company’s 170 stores offer a diverse range of goods, including garden and exterior supplies, construction tools, and interior decoration items, positioning it as a one-stop destination for DIY enthusiasts. Unlike larger home improvement chains, Bourrelier focuses on a curated selection of products, emphasizing accessibility and localized service. The company competes in a fragmented market dominated by global players like Leroy Merlin and Brico Dépôt, leveraging its regional presence and customer-centric approach to maintain relevance. While the broader home improvement sector benefits from steady demand driven by housing trends and renovation activity, Bourrelier’s niche strategy allows it to cater to specific customer needs without the scale disadvantages of multinational competitors. Its revenue model relies on in-store sales, with potential upside from e-commerce integration and private-label expansion.

Revenue Profitability And Efficiency

In FY 2023, Bourrelier reported revenue of €294.9 million, reflecting its steady but modest scale in the competitive DIY sector. Net income stood at €3.5 million, translating to a diluted EPS of €0.57, indicating thin margins typical for regional home improvement retailers. Operating cash flow was robust at €24.5 million, though capital expenditures of €7.6 million suggest ongoing store maintenance and limited expansion. The company’s efficiency metrics align with its focused operational footprint.

Earnings Power And Capital Efficiency

Bourrelier’s earnings power is constrained by its regional focus and moderate scale, with net income margins hovering around 1.2%. The company generates sufficient operating cash flow to cover capital expenditures, but its reliance on physical stores limits capital efficiency compared to peers with stronger omnichannel capabilities. The absence of significant leverage or aggressive reinvestment suggests a conservative approach to capital allocation.

Balance Sheet And Financial Health

The company’s balance sheet shows €16.4 million in cash against €135.9 million in total debt, indicating a leveraged position. While the debt load is manageable given stable cash flows, it limits financial flexibility for expansion or acquisitions. Bourrelier’s liquidity position is adequate for near-term obligations, but its leverage ratio warrants monitoring in a rising interest rate environment.

Growth Trends And Dividend Policy

Bourrelier’s growth appears stagnant, with no significant revenue or store count expansion reported. However, the company maintains a shareholder-friendly dividend policy, distributing €3.21 per share in FY 2023. This high payout ratio suggests a focus on returning capital to investors rather than reinvesting for growth, which may appeal to income-oriented shareholders but raises questions about long-term competitiveness.

Valuation And Market Expectations

With a market cap of €310.3 million, Bourrelier trades at a modest valuation relative to revenue, reflecting its niche position and limited growth prospects. The low beta of 0.209 indicates low correlation with broader market movements, typical for small-cap regional retailers. Market expectations appear muted, with no visible catalysts for re-rating absent operational improvements or strategic shifts.

Strategic Advantages And Outlook

Bourrelier’s key advantage lies in its localized store network and customer loyalty, but its lack of scale and digital presence poses challenges. The outlook remains neutral, as the company’s conservative strategy may sustain profitability but offers limited upside. Success hinges on optimizing store productivity or exploring partnerships to enhance competitiveness in a consolidating industry.

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