investorscraft@gmail.com

Intrinsic ValueDamartex (ALDAR.PA)

Previous Close3.02
Intrinsic Value
Upside potential
Previous Close
3.02

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

Damartex operates as a specialized retailer catering primarily to seniors across France, the UK, Belgium, and Germany. The company’s diversified portfolio spans three key divisions: Fashion, Home & Lifestyle, and Healthcare. Its Fashion segment, anchored by brands like Damart and Xandres, focuses on age-appropriate apparel, while Home & Lifestyle brands such as Coopers of Stortford and Vitrine Magique offer curated home goods. The Healthcare division, featuring Sedagyl and Santéol, provides wellness products tailored to older demographics. Damartex leverages a multi-channel distribution strategy, combining catalogs, physical stores, and e-commerce to reach its target audience. The company occupies a niche position in the apparel retail sector, differentiating itself through demographic specialization and a vertically integrated brand portfolio. However, it faces competitive pressures from broader retailers and shifting consumer preferences toward digital-first shopping experiences. Despite these challenges, Damartex maintains a loyal customer base through its focus on comfort, functionality, and accessibility.

Revenue Profitability And Efficiency

Damartex reported revenue of €529.2 million for the period, reflecting its established market presence. However, the company posted a net loss of €35.0 million, with diluted EPS of -€3.1, indicating profitability challenges. Operating cash flow stood at €30.2 million, suggesting some operational resilience, though capital expenditures were modest at €2.8 million, signaling limited near-term growth investments.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight strained earnings power, likely due to competitive pressures or operational inefficiencies. With operating cash flow covering only a portion of its €224.1 million total debt, capital efficiency remains a concern. The absence of dividend payments further underscores liquidity constraints and a focus on financial stabilization.

Balance Sheet And Financial Health

Damartex holds €38.0 million in cash and equivalents against total debt of €224.1 million, indicating a leveraged position. The debt-to-equity ratio suggests elevated financial risk, though the subsidiary backing from JPJ-D may provide some stability. The balance sheet reflects a need for deleveraging or improved cash generation to ensure long-term viability.

Growth Trends And Dividend Policy

Revenue trends are undisclosed, but the net loss and lack of dividends imply stagnant or declining growth. The company’s focus appears to be on restructuring rather than expansion, with no dividend payouts reinforcing a conservative capital allocation strategy. Demographic tailwinds from aging populations could present future opportunities if operational challenges are addressed.

Valuation And Market Expectations

With a market cap of €46.1 million, Damartex trades at a significant discount to its revenue, reflecting investor skepticism about its turnaround prospects. The beta of 0.937 suggests moderate correlation with broader market movements, though the negative earnings and high debt load likely weigh on valuation multiples.

Strategic Advantages And Outlook

Damartex’s niche focus on senior consumers and multi-brand strategy provide differentiation, but operational and financial headwinds persist. Success hinges on improving profitability, reducing debt, and adapting to digital retail trends. The Healthcare segment, aligned with aging demographics, may offer growth potential if leveraged effectively. Near-term outlook remains cautious given current financial metrics.

Sources

Company filings, Euronext Paris disclosures

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