investorscraft@gmail.com

Intrinsic ValueCaisse Régionale de Crédit Agricole Mutuel Nord de France Société coopérative (CNDF.PA)

Previous Close27.84
Intrinsic Value
Upside potential
Previous Close
27.84

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 Nord de France operates as a regional cooperative bank, deeply embedded in France's financial services sector. It provides a comprehensive suite of banking and insurance products, including savings accounts, loans, life insurance, and asset management services, catering to individuals, farmers, professionals, and local authorities. As part of the Crédit Agricole Group, it benefits from a strong regional presence and cooperative structure, fostering customer loyalty and stability. The bank's focus on agricultural and regional development distinguishes it from larger commercial banks, allowing it to serve niche markets effectively. Its diversified revenue streams—spanning retail banking, insurance, and brokerage—enhance resilience against sector volatility. The cooperative model also aligns stakeholder interests, reinforcing long-term sustainability in a competitive banking landscape.

Revenue Profitability And Efficiency

The bank reported revenue of €656.6 million for the period, with net income of €173 million, reflecting a robust profitability margin. Diluted EPS stood at €4.15, indicating efficient earnings distribution. Operating cash flow was negative at €-725.8 million, likely due to liquidity management or investment activities, while capital expenditures remained modest at €-17.1 million, suggesting disciplined spending.

Earnings Power And Capital Efficiency

With a net income of €173 million and no reported total debt, the bank demonstrates strong earnings power and capital efficiency. Its cooperative structure likely contributes to lower leverage risks, while the absence of debt underscores a conservative financial approach. The diluted EPS of €4.15 further highlights effective capital allocation.

Balance Sheet And Financial Health

The bank maintains a solid balance sheet, with €3.14 billion in cash and equivalents, providing ample liquidity. Notably, it carries no total debt, reinforcing financial stability. This conservative stance, coupled with its cooperative model, positions it well to withstand economic fluctuations.

Growth Trends And Dividend Policy

The bank's dividend payout of €0.7 per share reflects a commitment to returning value to shareholders, albeit with a conservative yield. Growth trends are likely tied to regional economic conditions and the performance of its agricultural and retail banking segments. The lack of debt suggests potential capacity for strategic investments or higher dividends in the future.

Valuation And Market Expectations

With a market cap of approximately €994.8 million and a beta of 0.648, the bank is perceived as a lower-risk investment relative to the broader market. Its valuation reflects steady, albeit modest, growth expectations, aligned with its regional focus and cooperative ethos.

Strategic Advantages And Outlook

The bank's strategic advantages lie in its regional expertise, cooperative model, and affiliation with Crédit Agricole S.A. These factors provide stability and customer trust. The outlook remains stable, supported by its diversified revenue streams and strong balance sheet, though growth may be tempered by its niche market focus.

Sources

Company description, financial data from disclosed filings, and market metrics 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