investorscraft@gmail.com

Intrinsic ValueEmova Group S.A. (ALEMV.PA)

Previous Close0.61
Intrinsic Value
Upside potential
Previous Close
0.61

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

Emova Group SA is a specialty retail company operating in the consumer cyclical sector, primarily focused on flower distribution and decorative plants. The company manages a hybrid retail model with 29 owned stores and 367 franchise locations across France under well-known brands such as Monceau Fleurs, Rapid'Flore, Happy, and Au Nom de la Rose. This dual approach allows Emova to leverage franchise scalability while maintaining direct control over key urban markets. The company caters to both everyday floral needs and premium decorative plant segments, positioning itself as a mid-market leader in France's fragmented floral retail industry. Despite competitive pressures from online florists and supermarkets, Emova's established brand recognition and localized store presence provide a defensible niche. Its subsidiary status under Emova Holding suggests potential for operational synergies, though the group faces challenges in modernizing its predominantly physical retail footprint to align with shifting consumer preferences toward e-commerce and sustainability-driven purchasing behaviors.

Revenue Profitability And Efficiency

Emova reported €28.0 million in revenue for the period, but significant challenges are evident with a net loss of €10.3 million and negative diluted EPS of €1.11. The positive operating cash flow of €5.0 million suggests some operational efficiency, though capital expenditures of €1.3 million indicate restrained investment capacity. These metrics reflect a business under margin pressure, likely from fixed retail costs and competitive pricing dynamics in floral retail.

Earnings Power And Capital Efficiency

The company's negative earnings power is underscored by its substantial net loss, with operating cash flow insufficient to offset profitability challenges. High total debt of €21.8 million against minimal cash reserves (€0.2 million) further strains capital efficiency, suggesting limited flexibility for growth initiatives or debt reduction without external financing or operational restructuring.

Balance Sheet And Financial Health

Emova's financial health appears precarious, with €21.8 million in total debt dwarfing its €0.2 million cash position. The absence of dividend payments aligns with preservation priorities, but the elevated debt load and negative equity position (implied by sustained losses) raise solvency concerns. The balance sheet would benefit from improved working capital management or asset monetization to reduce leverage.

Growth Trends And Dividend Policy

No dividend distributions reflect Emova's focus on stabilizing operations amid financial losses. Growth prospects are constrained by the saturated French floral market and the company's limited capex capacity. Franchise expansion could offer asset-light growth, but this would require brand strength and franchisee confidence—both challenged by current profitability issues.

Valuation And Market Expectations

The €6.4 million market cap suggests deeply discounted expectations, with investors likely pricing in turnaround execution risk. A beta of 1.158 indicates higher volatility than the market, consistent with small-cap specialty retailers facing operational headwinds. Valuation multiples are inapplicable given negative earnings, leaving enterprise value metrics as the primary benchmark for potential acquirers or restructuring scenarios.

Strategic Advantages And Outlook

Emova's primary advantages lie in its multi-brand retail footprint and franchise network, though these require modernization to compete with digital disruptors. The outlook remains uncertain pending debt management and potential strategic interventions by parent company Emova Holding. Near-term priorities likely include cost rationalization and selective store optimization to stem losses, with longer-term viability hinging on omnichannel integration and premium product differentiation.

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