investorscraft@gmail.com

Intrinsic ValueChausseria (CHSR.PA)

Previous Close6.50
Intrinsic Value
Upside potential
Previous Close
6.50

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

Chausseria operates in the consumer cyclical sector, specializing in the design, manufacturing, and retail of women's footwear under its proprietary brands, Chausseria and Janie Philip. The company primarily serves the French market through a network of 15 physical outlets, leveraging a vertically integrated model that spans production to direct-to-consumer sales. This approach allows for tighter quality control and brand consistency, though it limits scalability compared to wholesale or e-commerce-driven competitors. Chausseria’s niche positioning caters to mid-market consumers seeking affordable yet stylish footwear, differentiating itself from luxury brands and fast-fashion retailers. The company’s reliance on domestic brick-and-mortar stores exposes it to localized economic fluctuations and shifting consumer preferences, though its longstanding presence since 1975 suggests stable brand recognition in its core market. With no evident international expansion or digital sales emphasis, Chausseria’s growth potential appears constrained by its regional focus and traditional retail footprint.

Revenue Profitability And Efficiency

In FY 2023, Chausseria reported revenue of €2.11 million, with net income reaching €458,859, reflecting a robust net margin of approximately 21.7%. However, operating cash flow was negative at €-235,793, likely due to working capital adjustments or inventory buildup. Capital expenditures were modest at €-30,932, indicating limited reinvestment in growth initiatives.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €0.96 demonstrates solid earnings power relative to its market capitalization. With zero debt and €4.05 million in cash reserves, Chausseria maintains a conservative capital structure, though its negative beta (-0.138) suggests low correlation with broader market movements, potentially reflecting idiosyncratic performance drivers.

Balance Sheet And Financial Health

Chausseria’s balance sheet is notably strong, with cash and equivalents exceeding €4 million and no outstanding debt. This liquidity position provides a buffer against operational volatility but may also indicate underutilized capital for expansion or shareholder returns, given the absence of dividends.

Growth Trends And Dividend Policy

Revenue and profitability metrics suggest stable operations, though the lack of dividend payments and minimal capex imply a focus on maintaining current operations rather than aggressive growth. The company’s reliance on physical stores in France may limit top-line expansion without diversification into e-commerce or new geographies.

Valuation And Market Expectations

With a market cap of €3.36 million, Chausseria trades at a P/E ratio of approximately 7.3x based on FY 2023 earnings, indicating modest valuation expectations. The negative beta and small-cap profile likely contribute to lower investor visibility and liquidity.

Strategic Advantages And Outlook

Chausseria’s key strengths include its debt-free balance sheet, strong brand legacy, and profitability. However, the absence of digital channels and international exposure may hinder long-term competitiveness. Strategic pivots toward omnichannel retail or selective market expansion could unlock value, though execution risks remain.

Sources

Company description, financials, and market data provided by primary ticker metadata.

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