investorscraft@gmail.com

Intrinsic ValueCentrale d'Achat Française pour l'Outre-Mer S.A. (CAFO.PA)

Previous Close7.92
Intrinsic Value
Upside potential
Previous Close
7.92

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

Centrale d'Achat Française pour l'Outre-Mer SA (CAFO) operates as a specialty retailer focused on home improvement products, serving geographically dispersed markets in the West Indies, Guyana, Reunion Island, and New Caledonia. The company’s core revenue model hinges on both physical retail through its 23 stores and e-commerce platforms like Vente-Unique.com and DirectLowCost.com, which cater to individual consumers and professional distributors, respectively. Its product mix spans household electrical goods, musical instruments, sound equipment, furniture, and décor, positioning it as a diversified home solutions provider. CAFO’s market position is reinforced by its localized presence in overseas French territories, where it benefits from limited competition and strong brand recognition. The dual-channel strategy—combining brick-and-mortar with online sales—enhances its resilience against sector-wide shifts toward digital commerce. However, its geographic concentration in small, isolated markets may expose it to logistical challenges and economic volatility in these regions. The company’s niche focus and regional dominance provide a stable revenue base, though scalability beyond its current markets remains untested.

Revenue Profitability And Efficiency

CAFO reported revenue of €417.8 million for the fiscal year ending September 2024, with net income of €14.96 million, reflecting a net margin of approximately 3.6%. Operating cash flow stood at €42.2 million, indicating healthy liquidity generation. Capital expenditures of €5.9 million suggest moderate reinvestment, aligning with its steady but not aggressively expansionary strategy.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €1.61 demonstrates modest earnings power, supported by its regional market strength. Operating cash flow coverage of net income (2.8x) highlights efficient cash conversion, though total debt of €131.4 million against cash reserves of €33.5 million indicates a leveraged balance sheet that could constrain financial flexibility.

Balance Sheet And Financial Health

CAFO’s financial health is marked by €33.5 million in cash and equivalents against €131.4 million in total debt, resulting in a net debt position of €97.9 million. This leverage ratio warrants monitoring, particularly given its cyclical exposure to consumer spending. The absence of significant near-term maturities or liquidity crises suggests manageable debt servicing requirements.

Growth Trends And Dividend Policy

Growth appears stable but unspectacular, with no explicit guidance on expansion beyond existing markets. The dividend payout of €0.21 per share implies a conservative distribution policy, retaining earnings for potential reinvestment or debt reduction. The lack of aggressive growth initiatives may limit upside but supports predictability.

Valuation And Market Expectations

With a market cap of €73 million, CAFO trades at a P/E of approximately 4.9x, reflecting subdued market expectations. Its low beta (0.157) suggests minimal correlation with broader market movements, typical of niche regional players. Valuation metrics imply limited growth anticipation, aligning with its steady but unremarkable financial profile.

Strategic Advantages And Outlook

CAFO’s strategic advantages lie in its regional dominance and dual-channel distribution, insulating it from pure-play retail risks. However, its outlook is tempered by geographic constraints and leverage. Success hinges on maintaining profitability in its core markets while cautiously exploring e-commerce growth, though macroeconomic headwinds in its operating regions could pose challenges.

Sources

Company description, financial data from public filings (Euronext Paris), and market data from Bloomberg.

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