investorscraft@gmail.com

Intrinsic ValueAST Groupe (ASP.PA)

Previous Close4.57
Intrinsic Value
Upside potential
Previous Close
4.57

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

AST Groupe is a French real estate developer specializing in residential construction, including individual houses, apartments, and timber frame structures. The company operates across the full development lifecycle, from land acquisition to construction, and offers ancillary services such as feasibility studies, interior fitting, and franchise support. Its focus on diversified housing solutions positions it within the competitive French residential market, catering to both individual buyers and institutional clients. AST Groupe differentiates itself through integrated project management and a localized approach, leveraging regional demand for affordable and sustainable housing. Despite operating in a cyclical sector, the company maintains a niche presence by balancing standardized and custom-built offerings. Its market position is reinforced by its long-standing presence since 1993, though it faces competition from larger developers with broader geographic reach.

Revenue Profitability And Efficiency

In FY 2021, AST Groupe reported revenue of €159.9 million, reflecting its active project pipeline. Net income was marginal at €76,000, translating to diluted EPS of €0.0007, indicating thin profitability. Operating cash flow stood at €4.3 million, while capital expenditures of €2.1 million suggest moderate reinvestment. The company's efficiency metrics remain under pressure due to sector-specific margin constraints and cost volatility.

Earnings Power And Capital Efficiency

The company's diluted EPS of €0.0007 underscores limited earnings power, likely due to high operational costs and competitive pricing in the residential sector. Operating cash flow coverage of capital expenditures (€4.3 million vs. €2.1 million) indicates adequate liquidity for reinvestment, but low net income raises questions about sustainable returns on capital.

Balance Sheet And Financial Health

AST Groupe held €37.7 million in cash and equivalents against €26.7 million in total debt, suggesting a manageable leverage position. The liquidity buffer provides flexibility, though the modest net income may constrain debt servicing capacity. The balance sheet reflects a typical developer's mix of working capital and project-linked liabilities.

Growth Trends And Dividend Policy

The company distributed a dividend of €3.79 per share in FY 2021, a notable payout relative to its minimal earnings. This suggests a shareholder-friendly policy, though sustainability depends on improved profitability. Revenue trends are tied to France's housing market dynamics, with growth contingent on project execution and demand cycles.

Valuation And Market Expectations

With negligible market capitalization and a beta of 1.38, AST Groupe is perceived as a high-risk, small-cap player. The dividend yield may attract income-focused investors, but valuation multiples are challenged by weak earnings. Market expectations likely hinge on sector recovery and operational turnaround.

Strategic Advantages And Outlook

AST Groupe's regional expertise and integrated services provide a competitive edge in localized markets. However, its outlook is tied to broader economic conditions, including interest rates and housing demand. Strategic focus on cost control and project selectivity could enhance resilience, but macroeconomic headwinds pose risks to near-term performance.

Sources

Company filings, Euronext Paris disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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