investorscraft@gmail.com

Intrinsic ValuePiscines Desjoyaux S.A. (ALPDX.PA)

Previous Close13.45
Intrinsic Value
Upside potential
Previous Close
13.45

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

Piscines Desjoyaux SA operates in the leisure sector, specializing in the design, manufacturing, and marketing of swimming pools and related products. The company serves both residential and commercial markets, offering a comprehensive range of solutions, including public pools, paving, and pool accessories like solar covers and safety barriers. Its vertically integrated model allows for control over production, distribution, and installation, enhancing efficiency and customer satisfaction. As a subsidiary of Desjoyaux Finance SAS, the company benefits from stable ownership and strategic oversight. Operating primarily in France, Piscines Desjoyaux has established a strong regional presence, leveraging its long-standing reputation since its founding in 1966. The company’s focus on innovation and quality positions it as a trusted player in the competitive swimming pool industry, catering to both private and public clients. Its diversified revenue streams, including property management, provide additional stability amid seasonal demand fluctuations in the leisure sector.

Revenue Profitability And Efficiency

Piscines Desjoyaux reported revenue of €115.7 million for FY 2024, with net income of €11.0 million, reflecting a net margin of approximately 9.5%. The company generated €14.8 million in operating cash flow, demonstrating solid cash conversion. Capital expenditures of €15.7 million indicate ongoing investments in production and infrastructure, aligning with its growth strategy. The balance between revenue and profitability suggests efficient cost management despite sector-specific challenges.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €1.22 underscores its earnings capability, supported by a stable operational framework. With a market capitalization of €118.0 million, Piscines Desjoyaux maintains a moderate valuation relative to earnings. The positive operating cash flow highlights effective capital deployment, though higher capital expenditures may pressure short-term liquidity. The firm’s ability to sustain profitability in a cyclical industry reflects resilient demand for its niche offerings.

Balance Sheet And Financial Health

Piscines Desjoyaux holds €63.5 million in cash and equivalents, providing liquidity against €35.9 million in total debt. This conservative leverage ratio indicates a strong financial position, with ample capacity to meet obligations and fund growth. The company’s asset-light model and prudent financial management mitigate risks associated with seasonal revenue volatility, ensuring long-term stability.

Growth Trends And Dividend Policy

The company’s growth is tied to the leisure sector’s cyclicality, with potential upside from property management diversification. A dividend of €1.00 per share reflects a commitment to shareholder returns, supported by consistent earnings. Future expansion may hinge on geographic diversification or product innovation to offset market saturation in its core regions.

Valuation And Market Expectations

Trading at a market cap of €118.0 million, Piscines Desjoyaux is valued at approximately 1.0x revenue, aligning with niche leisure peers. A beta of 1.283 suggests moderate sensitivity to broader market movements. Investors likely price in steady demand for premium pool solutions, balanced against sector-specific risks such as discretionary spending fluctuations.

Strategic Advantages And Outlook

Piscines Desjoyaux’s integrated business model and strong brand equity provide competitive advantages in a fragmented market. The company’s focus on quality and innovation positions it well for sustained demand, though macroeconomic headwinds could impact discretionary spending. Strategic investments in production and diversification may drive future growth, reinforcing its market leadership in France’s swimming pool industry.

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