investorscraft@gmail.com

Intrinsic ValueGévelot S.A. (ALGEV.PA)

Previous Close174.00
Intrinsic Value
Upside potential
Previous Close
174.00

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

Gévelot SA operates as a specialized industrial machinery company with a core focus on pumps and fluid technology solutions. Founded in 1820, the company serves diverse markets across France, the EU, the US, Africa, and Asia, leveraging its long-standing expertise in fluid dynamics and precision engineering. Its product portfolio includes high-performance pumps for industrial, energy, and infrastructure applications, positioning it as a niche player in fluid handling systems. The company’s market position is reinforced by its technical proficiency and adaptability to sector-specific demands, though it faces competition from larger multinational players. With a heritage spanning over two centuries, Gévelot maintains a reputation for reliability, though its growth is tempered by the cyclical nature of industrial demand and regional economic conditions. Its revenue model relies on both direct sales and aftermarket services, ensuring recurring income streams alongside project-based capital sales.

Revenue Profitability And Efficiency

In its latest fiscal year, Gévelot reported revenue of €138.1 million, with net income of €3.3 million, reflecting modest profitability in a competitive industrial machinery sector. The diluted EPS of €4.39 indicates stable earnings per share, though operating cash flow of €4.32 million suggests tight liquidity management. Capital expenditures of €7.1 million highlight ongoing investments in production capabilities, potentially impacting short-term cash reserves.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, with net income margins around 2.4%, indicative of pricing pressures or elevated operational costs. Capital efficiency metrics are not explicitly provided, but the balance between capex and operating cash flow suggests a conservative reinvestment strategy. The low beta of 0.2 implies minimal earnings volatility relative to broader markets, aligning with its niche industrial focus.

Balance Sheet And Financial Health

Gévelot maintains a solid balance sheet, with €24.3 million in cash and equivalents against total debt of €9.2 million, reflecting a conservative leverage profile. The net cash position supports financial flexibility, though the €7.1 million capex outlay may strain near-term liquidity. The absence of aggressive debt signals a low-risk financial structure, suitable for its mature industry positioning.

Growth Trends And Dividend Policy

Growth trends remain subdued, with revenue stability offset by limited margin expansion. The company’s dividend policy is notable, offering €5 per share, which may appeal to income-focused investors but raises questions about sustainability given modest net income. Shareholder returns are prioritized, though reinvestment for organic growth appears secondary in the current strategy.

Valuation And Market Expectations

With a market cap of €136.9 million, Gévelot trades at a P/E multiple of approximately 41.5, suggesting premium pricing relative to earnings. The low beta and dividend yield may attract defensive investors, but growth expectations appear muted, reflecting its niche industrial exposure and cyclical end-markets.

Strategic Advantages And Outlook

Gévelot’s strategic advantages lie in its specialized expertise and long-term industry relationships, though its outlook is tempered by macroeconomic sensitivity. The company’s ability to innovate in fluid technology and expand aftermarket services could drive incremental growth, but broader industrial demand cycles will likely dictate performance. A cautious approach to capital allocation may preserve stability but limits upside potential.

Sources

Company description, financial data from public filings (Euronext Paris), and market metrics from Bloomberg.

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