investorscraft@gmail.com

Intrinsic ValueClasquin S.A. (ALCLA.PA)

Previous Close141.94
Intrinsic Value
Upside potential
Previous Close
141.94

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Clasquin SA is a specialized international freight forwarding and logistics provider, operating primarily in Europe, Asia-Pacific, the Americas, and Africa. The company generates revenue through two core segments: Air and Sea Freight Forwarding, which includes tailored solutions for oversized cargo, containerized shipping, and regulatory compliance, and IT Service Contracting, which supports digital logistics optimization. Clasquin serves diverse industries such as luxury goods, pharmaceuticals, perishables, and industrial freight, leveraging its expertise in temperature-controlled and hazardous materials logistics. The firm differentiates itself through integrated supply chain consulting and risk management services, positioning it as a mid-sized player with niche capabilities in complex logistics. Its focus on high-value sectors like fashion, wine, and healthcare provides resilience against commoditization pressures in freight forwarding. With a 65-year operating history, Clasquin maintains regional strength in France and Northwest Africa while pursuing selective global expansion through asset-light partnerships.

Revenue Profitability And Efficiency

Clasquin reported FY2023 revenue of €562.1 million, with net income of €18.3 million, reflecting a 3.3% net margin. Operating cash flow stood at €25.1 million, demonstrating effective working capital management. Capital expenditures were modest at €1.1 million, consistent with its asset-light model. The diluted EPS of €7.91 indicates efficient capital allocation across its global operations.

Earnings Power And Capital Efficiency

The company exhibits stable earnings power with €51.9 million in cash reserves against €21.9 million total debt, suggesting strong liquidity. Its beta of 1.209 indicates higher volatility than the market, typical for logistics firms exposed to global trade cycles. The absence of dividends implies reinvestment in service capabilities and geographic expansion.

Balance Sheet And Financial Health

Clasquin maintains a robust balance sheet with a net cash position of €30.0 million (cash minus debt). The debt-to-equity ratio appears conservative at approximately 0.15x based on market capitalization. Current assets comfortably cover liabilities, supported by €25.1 million in operating cash flow generation during FY2023.

Growth Trends And Dividend Policy

Revenue growth trends are undisclosed, but the company's €330 million market capitalization suggests investor confidence in its niche positioning. The zero-dividend policy aligns with industry norms for mid-sized logistics players prioritizing organic growth over shareholder payouts. Expansion in high-margin verticals like pharmaceuticals and luxury goods may drive future earnings growth.

Valuation And Market Expectations

At current metrics, Clasquin trades at approximately 18x trailing earnings (P/E) and 0.59x sales (P/S), reflecting market expectations for moderate growth in specialized logistics. The valuation premium to pure freight forwarders likely stems from its consulting and value-added services mix.

Strategic Advantages And Outlook

Clasquin's strategic advantage lies in its dual specialization in complex logistics and IT-enabled supply chain solutions. Near-term challenges include global trade volatility and fuel cost fluctuations, but its focus on regulated industries provides revenue stability. The company is well-positioned to benefit from regional trade flows between Europe and Africa, though competition from global 3PLs remains a key monitorable.

Sources

Company annual reports, Euronext Paris disclosures, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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