investorscraft@gmail.com

Intrinsic ValueCaisse Régionale de Crédit Agricole Mutuel de Normandie-Seine Société coopérative (CCN.PA)

Previous Close146.28
Intrinsic Value
Upside potential
Previous Close
146.28

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

Caisse Régionale de Crédit Agricole Mutuel de Normandie-Seine Société coopérative operates as a regional cooperative bank in France, serving individuals, professionals, farmers, and businesses with a comprehensive suite of financial products. Its offerings span savings accounts, credit solutions, insurance products (including property, life, and pension coverage), factoring, real estate promotion, and specialized funding. The bank’s cooperative structure aligns its interests with local stakeholders, fostering long-term customer relationships and community-focused banking. As part of the broader Crédit Agricole network, it benefits from shared infrastructure and brand recognition while maintaining regional autonomy. The bank’s market position is reinforced by its deep roots in Normandy and Seine regions, where it leverages localized expertise to compete against larger national and international banks. Its diversified revenue streams—spanning interest income, fees, and insurance—provide resilience against sector volatility.

Revenue Profitability And Efficiency

The bank reported revenue of €353.1 million for the period, with net income of €78.7 million, reflecting a robust net margin of approximately 22.3%. Diluted EPS stood at €13, indicating efficient capital allocation. Operating cash flow of €33.1 million, alongside disciplined capital expenditures (€-28.0 million), underscores prudent liquidity management. The absence of total debt further highlights a conservative financial approach.

Earnings Power And Capital Efficiency

With a market capitalization of €105.9 million and a beta of 0.608, the bank exhibits lower volatility relative to the broader market. Its earnings power is supported by stable interest and fee income, while capital efficiency is evident in its ability to generate substantial net income relative to its asset base. The cooperative model likely contributes to cost efficiencies and customer retention.

Balance Sheet And Financial Health

The bank maintains a strong balance sheet, with €73.5 million in cash and equivalents and no reported debt, signaling exceptional financial health. This conservative leverage profile provides flexibility to navigate economic cycles. The cooperative structure may further insulate it from aggressive leverage risks common in traditional banking models.

Growth Trends And Dividend Policy

The bank’s dividend per share of €3.27 reflects a commitment to returning capital to shareholders, supported by its profitability and debt-free position. Growth appears steady rather than aggressive, aligned with its regional focus and cooperative ethos. Future expansion may hinge on organic opportunities within its core markets rather than speculative ventures.

Valuation And Market Expectations

Trading at a market cap of €105.9 million, the bank’s valuation suggests moderate investor expectations, likely factoring in its regional niche and cooperative limitations. The low beta implies perceived stability, though growth prospects may be tempered by its localized scope. The absence of debt could make it attractive to risk-averse investors.

Strategic Advantages And Outlook

The bank’s strategic advantages lie in its cooperative model, regional expertise, and diversified revenue streams. Its outlook is stable, with potential growth tied to deepening customer relationships and leveraging Crédit Agricole’s network. Challenges may include competition from digital banks and macroeconomic pressures on interest margins, but its conservative balance sheet positions it well for resilience.

Sources

Company description, financial data from public disclosures (likely annual reports), and market data from EURONEXT.

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