investorscraft@gmail.com

Intrinsic ValuePoulaillon S.A. (ALPOU.PA)

Previous Close6.30
Intrinsic Value
Upside potential
Previous Close
6.30

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

Poulaillon SA operates in the competitive packaged foods sector, specializing in frozen bakery and pastry goods. The company serves the French market with a diverse product portfolio, including breads, pastries, sandwiches, and cakes, alongside catering services. Its vertically integrated model allows for cost-efficient production and distribution, positioning it as a regional player with a focus on quality and convenience. Poulaillon’s market position is reinforced by its ability to cater to both retail and foodservice clients, leveraging its manufacturing expertise to maintain consistent product standards. The company’s niche focus on frozen bakery items provides resilience against fresh bakery volatility, though it faces competition from larger multinational players. Poulaillon’s localized supply chain and brand recognition in France contribute to its steady demand, though scalability beyond its core market remains a challenge.

Revenue Profitability And Efficiency

Poulaillon reported revenue of €116.7 million in FY2024, with net income of €3.4 million, reflecting a modest net margin of 2.9%. Operating cash flow stood at €13.3 million, indicating healthy cash generation from core operations. Capital expenditures of €8.8 million suggest ongoing investments in production capacity, though free cash flow remains positive. The company’s efficiency metrics align with industry norms for mid-sized food manufacturers.

Earnings Power And Capital Efficiency

Diluted EPS of €0.67 underscores Poulaillon’s earnings capability relative to its share count. The company’s capital efficiency is adequate, with operating cash flow covering capex, but its return metrics are tempered by thin margins. Debt servicing appears manageable given current cash flows, though leverage could constrain aggressive expansion.

Balance Sheet And Financial Health

Poulaillon’s balance sheet shows €4.2 million in cash against €25.7 million in total debt, indicating moderate leverage. The debt-to-equity ratio warrants monitoring, but liquidity is supported by positive operating cash flow. The company’s financial health is stable, though not overly robust, typical of smaller players in the packaged foods sector.

Growth Trends And Dividend Policy

Revenue growth trends are undisclosed, but the dividend of €0.08 per share suggests a conservative payout policy, prioritizing reinvestment. The frozen bakery segment’s steady demand may support low-single-digit growth, though market saturation in France could limit upside. Dividend sustainability appears reasonable given current earnings and cash flow.

Valuation And Market Expectations

With a market cap of €27.9 million, Poulaillon trades at a P/E of approximately 8.2x, reflecting its small-cap status and niche focus. The low beta (0.48) implies lower volatility relative to the market, aligning with its defensive sector. Investors likely price in limited growth prospects, emphasizing stability over expansion.

Strategic Advantages And Outlook

Poulaillon’s regional expertise and frozen product focus provide insulation from fresh bakery competition. However, its outlook is cautious, with scalability challenges and margin pressures from input costs. Strategic initiatives could include product diversification or selective geographic expansion, but execution risks persist. The company remains a stable, if unspectacular, player in its niche.

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