investorscraft@gmail.com

Intrinsic ValueGroupe Guillin S.A. (ALGIL.PA)

Previous Close24.65
Intrinsic Value
Upside potential
Previous Close
24.65

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

Groupe Guillin S.A. operates in the packaging and containers industry, specializing in food packaging solutions for diverse sectors including supermarkets, commercial catering, and food industries. The company’s product portfolio is extensive, ranging from bags, trays, and containers to specialized sealing machines and meal distribution equipment. Its revenue model is built on manufacturing and selling these products, supported by a strong presence in France and international markets. Groupe Guillin serves a broad clientele, from retail to industrial catering, leveraging its expertise in both disposable and reusable packaging. The company’s market position is reinforced by its ability to cater to niche demands, such as vacuum-sealed and gas-flushed packaging, which are critical for food preservation. Its integration of packaging machinery with consumables provides a competitive edge, ensuring recurring revenue from replacement parts and consumables. The firm’s focus on sustainability and innovation in materials, like compostable and recyclable options, aligns with evolving regulatory and consumer preferences, further solidifying its standing in the sector.

Revenue Profitability And Efficiency

Groupe Guillin reported revenue of €869.7 million in the latest fiscal year, with net income of €59.7 million, reflecting a net margin of approximately 6.9%. The company generated €93.7 million in operating cash flow, demonstrating solid cash conversion. Capital expenditures of €80.4 million indicate ongoing investments in production capacity and technology, which may support future efficiency gains.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €3.23 underscores its earnings power, supported by a disciplined cost structure and operational leverage. With a beta of 0.818, Groupe Guillin exhibits lower volatility compared to the broader market, suggesting stable earnings performance. The balance between reinvestment and profitability is evident in its capital allocation strategy, prioritizing both growth and shareholder returns.

Balance Sheet And Financial Health

Groupe Guillin maintains a conservative balance sheet, with €78.7 million in cash and equivalents against total debt of €118.5 million, indicating manageable leverage. The company’s liquidity position is robust, supported by healthy operating cash flows. This financial stability provides flexibility for strategic initiatives or potential acquisitions.

Growth Trends And Dividend Policy

The company has demonstrated consistent revenue growth, driven by demand for sustainable packaging solutions. Its dividend payout of €1.1 per share reflects a commitment to returning capital to shareholders, with a yield that aligns with industry peers. Future growth may hinge on expansion into emerging markets and innovation in eco-friendly packaging.

Valuation And Market Expectations

With a market capitalization of €550 million, Groupe Guillin trades at a valuation reflective of its steady earnings and niche market position. Investors likely price in moderate growth expectations, balanced by the company’s resilient business model and sector tailwinds, such as increasing demand for food safety and sustainable packaging.

Strategic Advantages And Outlook

Groupe Guillin’s strategic advantages include its diversified product range, strong customer relationships, and focus on sustainability. The outlook remains positive, supported by trends in food packaging innovation and regulatory shifts toward eco-friendly materials. However, competitive pressures and raw material cost volatility could pose challenges.

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