investorscraft@gmail.com

Intrinsic ValueRobertet S.A. (CBE.PA)

Previous Close750.00
Intrinsic Value
Upside potential
Previous Close
750.00

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

Robertet SA is a leading global producer of perfumes, aromas, and natural ingredients, operating in the specialty chemicals sector. The company’s business is structured into three core segments: Raw Materials, Fragrances, and Flavors, catering to industries such as cosmetics, food, and pharmaceuticals. With a heritage dating back to 1850, Robertet has established itself as a trusted supplier of high-quality essential oils and active ingredients, leveraging its deep expertise in natural extraction and synthesis. The company serves a diversified global clientele across North America, Europe, Asia Pacific, and other emerging markets, positioning itself as a key player in the niche but growing natural ingredients space. Robertet’s market position is reinforced by its commitment to sustainability and innovation, particularly in organic and traceable raw materials, which aligns with increasing consumer demand for clean-label and eco-friendly products. Its vertically integrated operations, from sourcing to production, provide a competitive edge in cost efficiency and quality control.

Revenue Profitability And Efficiency

In its latest fiscal year, Robertet reported revenue of €807.6 million, reflecting steady demand for its specialty products. Net income stood at €90.1 million, translating to a diluted EPS of €43.05, indicating robust profitability. Operating cash flow was healthy at €112.4 million, though capital expenditures of €38.6 million suggest ongoing investments in production capabilities. The company’s ability to maintain margins in a competitive market underscores its pricing power and operational efficiency.

Earnings Power And Capital Efficiency

Robertet demonstrates consistent earnings power, supported by its diversified product portfolio and global reach. The company’s capital efficiency is evident in its ability to generate strong operating cash flows relative to its asset base. With a beta of 0.25, the business exhibits lower volatility compared to the broader market, reflecting its stable revenue streams and resilient demand for essential ingredients in end markets like perfumery and food flavors.

Balance Sheet And Financial Health

Robertet maintains a solid balance sheet, with €158.1 million in cash and equivalents against total debt of €268 million, indicating manageable leverage. The company’s financial health is further supported by its ability to fund operations and growth initiatives through internally generated cash flows. Its conservative debt profile and liquidity position provide flexibility to navigate market fluctuations and invest in strategic opportunities.

Growth Trends And Dividend Policy

Robertet has shown resilience in growth, benefiting from secular trends favoring natural and sustainable ingredients. The company’s dividend policy is shareholder-friendly, with a dividend per share of €8.5, reflecting its commitment to returning capital while retaining sufficient funds for reinvestment. Future growth may hinge on expanding its presence in high-growth regions and innovating in plant-based and organic product lines.

Valuation And Market Expectations

With a market capitalization of approximately €1.6 billion, Robertet trades at a valuation reflective of its niche market position and stable earnings. Investors likely value the company’s low-beta profile and consistent profitability, though growth expectations may be tempered by the mature nature of its core markets. The stock’s performance will depend on its ability to capitalize on emerging trends in natural ingredients.

Strategic Advantages And Outlook

Robertet’s strategic advantages lie in its long-standing expertise, vertically integrated supply chain, and focus on sustainability. The outlook remains positive, driven by increasing demand for natural fragrances and flavors. However, the company must navigate raw material cost volatility and competitive pressures. Its ability to innovate and expand in high-growth regions will be critical to sustaining long-term value creation.

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