investorscraft@gmail.com

Intrinsic ValueRougier S.A. (ALRGR.PA)

Previous Close14.90
Intrinsic Value
Upside potential
Previous Close
14.90

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

Rougier S.A. operates as a vertically integrated timber producer with a strong foothold in Central Africa, managing approximately 2.3 million hectares of forest concessions across Gabon, Cameroon, Congo, and the Central African Republic. The company specializes in sustainable timber extraction, processing, and distribution, offering a diversified product portfolio that includes logs, sawn timber, plywood, and value-added secondary-processed products like decking and laminated timber. Its operations span both upstream forestry and downstream manufacturing, enabling control over the supply chain and cost efficiencies. Rougier serves global markets, importing and distributing timber products while maintaining a niche in technical and decorative plywood. The company’s long-standing presence since 1923 lends it credibility in an industry where sustainability certifications and traceability are increasingly critical. However, its reliance on African concessions exposes it to geopolitical and regulatory risks, though its diversified product mix mitigates some volatility. Rougier competes in a fragmented sector, differentiating itself through vertical integration and a focus on certified sustainable practices.

Revenue Profitability And Efficiency

Rougier reported revenue of €96.6 million for the period, with net income of €2.7 million, reflecting modest profitability in a capital-intensive industry. The diluted EPS of €2.46 suggests efficient earnings distribution among its 1.08 million outstanding shares. Operating cash flow of €2.3 million was offset by capital expenditures of €4.5 million, indicating reinvestment needs to maintain its forestry and processing infrastructure.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by the cyclical nature of timber markets and operational costs tied to its African concessions. With a beta of 0.056, Rougier exhibits low volatility relative to the market, though this may reflect limited liquidity. The absence of dividends underscores a focus on retaining capital for reinvestment or debt management.

Balance Sheet And Financial Health

Rougier’s balance sheet shows €2.7 million in cash against €15.9 million in total debt, suggesting moderate leverage. The negative free cash flow due to capex highlights ongoing investment requirements. Its asset-light model for timber processing may provide flexibility, but reliance on concession renewals in Africa introduces long-term uncertainty.

Growth Trends And Dividend Policy

Growth is likely tied to sustainable timber demand and operational efficiency gains, given stagnant dividend policies. The lack of dividend payouts aligns with reinvestment priorities, though the company’s small market cap (€18.7 million) may limit access to growth capital without diluting shareholders.

Valuation And Market Expectations

The market appears to assign a conservative valuation, reflecting Rougier’s niche position and exposure to emerging market risks. The low beta suggests muted investor expectations, possibly due to limited analyst coverage or perceived industry headwinds.

Strategic Advantages And Outlook

Rougier’s vertical integration and sustainable forestry practices are key advantages, but geopolitical risks in Africa and commodity price sensitivity pose challenges. The outlook hinges on its ability to balance cost controls with certification-driven premium pricing, though scalability remains constrained by its small size.

Sources

Company description, financials, and market data provided by external API; industry context inferred from sector norms.

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