investorscraft@gmail.com

Intrinsic ValueHerige (ALHRG.PA)

Previous Close21.00
Intrinsic Value
Upside potential
Previous Close
21.00

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

Herige operates in the construction materials sector, specializing in the distribution and manufacturing of building materials for both professional contractors and DIY customers in France. The company generates revenue through its diversified product portfolio, which includes ready-mix concrete, industrial precast concrete, insulated concrete forms, and industrial joinery under the BtoC brand. Its vertically integrated model allows it to control production and distribution, enhancing cost efficiency and supply chain reliability. Herige’s market position is bolstered by its long-standing presence since 1907, providing stability and trust in a competitive industry. The company serves a broad customer base, leveraging its regional expertise to maintain strong relationships with local builders and retailers. While the construction materials sector is cyclical and sensitive to economic conditions, Herige’s focus on both professional and retail segments provides resilience against market fluctuations. Its manufacturing capabilities differentiate it from pure distributors, adding value through proprietary products and technical solutions.

Revenue Profitability And Efficiency

Herige reported revenue of €525.7 million for the fiscal year, with net income of €10.9 million, reflecting a net margin of approximately 2.1%. The company’s diluted EPS stood at €3.81, indicating modest profitability. Operating cash flow was €24.5 million, while capital expenditures totaled €15.1 million, resulting in positive free cash flow. These metrics suggest efficient working capital management, though margins remain constrained by competitive pressures in the construction materials sector.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified revenue streams, including higher-margin manufactured products like precast concrete and joinery. Capital efficiency appears balanced, with operating cash flow covering capital expenditures, though the net income-to-revenue ratio indicates room for improvement. The diluted EPS of €3.81 reflects steady but not exceptional earnings generation, typical for a mid-sized player in a fragmented market.

Balance Sheet And Financial Health

Herige maintains a solid balance sheet with €88.4 million in cash and equivalents against total debt of €98.8 million, indicating manageable leverage. The net debt position is modest, providing flexibility for operational needs or strategic investments. The company’s liquidity position appears stable, supported by positive operating cash flow, though further debt reduction could strengthen financial resilience in a downturn.

Growth Trends And Dividend Policy

Growth trends are likely tied to broader construction activity in France, which is subject to economic cycles. The company’s dividend payout of €1.9 per share suggests a shareholder-friendly policy, with a yield that may appeal to income-focused investors. However, sustained growth will depend on market demand and Herige’s ability to expand its product offerings or geographic reach.

Valuation And Market Expectations

With a market capitalization of approximately €65.4 million, Herige trades at a modest valuation relative to its revenue and earnings. The beta of 0.873 indicates lower volatility compared to the broader market, aligning with its stable but slow-growth profile. Investor expectations are likely tempered by the cyclical nature of the construction sector and the company’s mid-tier scale.

Strategic Advantages And Outlook

Herige’s strategic advantages include its integrated business model, long-term industry presence, and regional expertise. The outlook hinges on construction sector dynamics in France, with potential upside from infrastructure investments or housing demand. Challenges include margin pressures and competition, but the company’s diversified operations provide a buffer against sector-specific risks.

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