investorscraft@gmail.com

Intrinsic ValueCaisse régionale de Crédit Agricole Mutuel d'Ille-et-Vilaine Société coopérative (CIV.PA)

Previous Close112.00
Intrinsic Value
Upside potential
Previous Close
112.00

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

Caisse régionale de Crédit Agricole Mutuel d'Ille-et-Vilaine is a cooperative regional bank operating in France, specializing in retail banking services. The bank serves individuals and businesses with a comprehensive suite of financial products, including deposit accounts, loans, insurance, and investment solutions. Its cooperative structure aligns with the Crédit Agricole Group's mutualist principles, fostering long-term client relationships and community-focused banking. The bank's market position is reinforced by its regional expertise, offering tailored financial solutions that cater to local economic needs. As part of the broader Crédit Agricole network, it benefits from shared resources while maintaining operational autonomy. The bank's diversified revenue streams—spanning interest income, fees, and insurance—provide stability amid economic fluctuations. Its focus on retail banking and regional penetration differentiates it from larger, more centralized competitors, allowing for deeper customer engagement and loyalty.

Revenue Profitability And Efficiency

The bank reported revenue of €266 million for the period, with net income reaching €64.4 million, reflecting a healthy profitability margin. Diluted EPS stood at €10.68, indicating strong earnings per share performance. Operating cash flow was €15.7 million, though capital expenditures of €-8.6 million suggest moderate reinvestment activity. The absence of total debt underscores a conservative financial approach.

Earnings Power And Capital Efficiency

The bank demonstrates solid earnings power, with net income accounting for approximately 24% of revenue. Its capital efficiency is evident in its ability to generate substantial earnings relative to its equity base. The cooperative model likely contributes to stable funding costs and disciplined capital allocation, though further granularity on return metrics would provide deeper insight.

Balance Sheet And Financial Health

The balance sheet appears robust, with €551.2 million in cash and equivalents and no reported debt, highlighting strong liquidity and financial stability. The cooperative structure inherently supports a conservative risk profile, with member-focused capital retention likely reinforcing solvency. The absence of leverage enhances resilience in uncertain economic environments.

Growth Trends And Dividend Policy

The bank's growth appears steady, supported by its regional focus and diversified product offerings. A dividend per share of €3.08 suggests a commitment to returning capital to shareholders, though the payout ratio would require further context to assess sustainability. The cooperative model may prioritize stability over aggressive expansion, aligning with long-term member interests.

Valuation And Market Expectations

With a market capitalization of €174.1 million and a beta of 0.94, the bank is perceived as relatively stable compared to broader market volatility. The valuation reflects its regional niche and cooperative advantages, though investor expectations may hinge on continued profitability and dividend consistency rather than high-growth prospects.

Strategic Advantages And Outlook

The bank's strategic advantages lie in its cooperative structure, regional expertise, and integration within the Crédit Agricole network. These factors provide stability and localized customer trust. The outlook remains steady, with potential growth tied to regional economic conditions and the ability to maintain profitability in a competitive banking landscape. Challenges may include interest rate sensitivity and evolving regulatory demands.

Sources

Company description, financial data from public disclosures (likely annual reports or regulatory filings), and market data from exchange sources.

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