investorscraft@gmail.com

Intrinsic ValueGrolleau S.A. (ALGRO.PA)

Previous Close2.74
Intrinsic Value
Upside potential
Previous Close
2.74

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

Grolleau S.A. operates in the metal fabrication industry, specializing in energy cabinets, shelters, and urban infrastructure solutions. The company serves diverse sectors, including telecom, green energy, and industrial markets, with a product portfolio encompassing urban cabinets, fiber optic shelters, and charging stations. Its revenue model hinges on manufacturing and selling customized metal solutions to large operators and clients, positioning it as a niche provider in France's industrial landscape. Grolleau’s market position is reinforced by its long-standing presence since 1950, though its focus on complex environments limits scalability compared to broader industrial players. The company’s specialization in durable, application-specific products provides stability but exposes it to cyclical demand in infrastructure and telecom sectors. Competitive differentiation lies in its ability to tailor solutions for harsh or specialized environments, though this requires ongoing R&D and operational flexibility to maintain relevance.

Revenue Profitability And Efficiency

Grolleau reported revenue of €26.3 million for the period, but net income stood at a loss of €0.66 million, reflecting margin pressures. Negative operating cash flow of €2.82 million and capital expenditures of €2.07 million suggest strained liquidity, likely due to operational inefficiencies or elevated costs in its manufacturing processes. The absence of dividend payouts aligns with its current unprofitability.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -€0.228 underscores weak earnings power, exacerbated by negative cash flow generation. Capital expenditures, while significant, have not translated into positive returns, indicating potential challenges in asset utilization or pricing power within its niche markets. The lack of profitability raises questions about its ability to sustainably reinvest in growth.

Balance Sheet And Financial Health

Grolleau’s balance sheet shows €3.32 million in cash against €5.89 million in total debt, implying moderate leverage but limited liquidity buffers. The negative operating cash flow further strains financial flexibility, potentially necessitating external financing or operational restructuring to stabilize its position. The debt level, while manageable, requires careful monitoring given ongoing losses.

Growth Trends And Dividend Policy

No dividend payments reflect the company’s focus on preserving capital amid losses. Growth prospects hinge on demand for infrastructure and telecom solutions, though recent performance suggests stagnation or contraction. The lack of positive earnings or cash flow trends limits visibility into future expansion capabilities.

Valuation And Market Expectations

With a market cap of €9.15 million, the company trades at a low multiple relative to revenue, signaling skepticism about its turnaround potential. The beta of 0.493 indicates lower volatility than the broader market, possibly due to its small size and niche focus. Investors likely await clearer signs of operational improvement before assigning higher valuation premiums.

Strategic Advantages And Outlook

Grolleau’s deep expertise in specialized metal solutions provides a defensible niche, but its outlook remains cautious due to profitability challenges. Strategic priorities may include cost optimization or diversification into higher-margin segments. Success depends on aligning its product offerings with evolving infrastructure and green energy trends while improving capital efficiency.

Sources

Company description, financial metrics from disclosed filings (assumed from EURONEXT), and industry context.

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