investorscraft@gmail.com

Intrinsic ValueMr.Bricolage S.A. (ALMRB.PA)

Previous Close5.64
Intrinsic Value
Upside potential
Previous Close
5.64

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

Mr.Bricolage S.A. operates as a key player in the European home improvement and gardening retail sector, primarily under the Mr. Bricolage and Les Briconautes brands. The company serves a broad customer base through a network of 923 stores across France and multiple international markets, including Belgium, Bulgaria, and Morocco. Its revenue model is anchored in both physical retail and e-commerce, offering a diverse product range catering to DIY enthusiasts and professional contractors. The company’s strategic positioning in mid-sized towns and suburban areas allows it to capture localized demand while maintaining cost efficiency. Unlike larger competitors, Mr.Bricolage emphasizes accessibility and community-focused retail, differentiating itself through personalized service and regional brand loyalty. Its expansion into emerging African markets reflects a deliberate growth strategy targeting underserved regions with rising home improvement demand.

Revenue Profitability And Efficiency

In its latest fiscal year, Mr.Bricolage reported revenue of €280.3 million, with net income of €13.9 million, reflecting a net margin of approximately 5%. Operating cash flow stood at €24.8 million, supported by disciplined cost management. Capital expenditures were modest at €0.8 million, indicating a focus on maintaining existing store networks rather than aggressive expansion. The company’s cash conversion cycle appears efficient, with healthy liquidity from operations.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €1.36 demonstrates stable earnings power, though its capital efficiency is tempered by a debt-heavy structure. With total debt of €77.5 million against cash reserves of €47.2 million, leverage remains a consideration. However, operating cash flow coverage of debt obligations appears manageable, suggesting no immediate liquidity risks.

Balance Sheet And Financial Health

Mr.Bricolage maintains a balanced but leveraged financial position, with total debt exceeding cash reserves. The €77.5 million in debt could constrain flexibility in a downturn, though its €47.2 million cash buffer provides near-term resilience. The absence of dividend payouts allows for internal capital allocation, potentially easing refinancing pressures.

Growth Trends And Dividend Policy

Revenue growth has been steady, supported by international expansion, particularly in Africa. The company does not currently pay dividends, opting to reinvest cash flow into operations and selective store upgrades. This aligns with its strategy of consolidating market share in existing regions rather than pursuing high-risk expansion.

Valuation And Market Expectations

With a market cap of €73.7 million, the company trades at a modest multiple relative to earnings, reflecting its niche positioning and leveraged balance sheet. The low beta of 0.227 suggests limited sensitivity to broader market volatility, typical for defensive retail segments.

Strategic Advantages And Outlook

Mr.Bricolage’s regional focus and community-centric model provide insulation against larger competitors. However, its reliance on debt and exposure to slower-growth European markets could limit upside. Strategic priorities likely include optimizing store productivity and selectively expanding in higher-growth African markets, though execution risks persist.

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