investorscraft@gmail.com

Intrinsic ValueCompagnie de Saint-Gobain S.A. (COD.L)

Previous Close£79.20
Intrinsic Value
Upside potential
Previous Close
£79.20

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

Compagnie de Saint-Gobain S.A. is a global leader in the design, manufacture, and distribution of high-performance materials and construction solutions, operating across five key segments: High Performance Solutions, Northern Europe, Southern Europe – Middle East & Africa, Americas, and Asia-Pacific. The company serves diverse markets, including building construction, automotive, and industrial applications, with a portfolio of well-established brands such as Saint-Gobain, Isover, Weber, and Placo. Its product range spans glazing solutions, insulation, plaster-based construction materials, mortars, and piping systems, catering to both renovation and new-build sectors. Saint-Gobain’s vertically integrated operations and extensive distribution network reinforce its competitive edge, enabling it to address regional market demands while maintaining cost efficiencies. The company’s long-standing presence since 1665 underscores its resilience and adaptability in evolving construction and industrial landscapes. With a focus on sustainability and innovation, Saint-Gobain is strategically positioned to capitalize on trends such as energy-efficient buildings and lightweight automotive materials, further solidifying its market leadership.

Revenue Profitability And Efficiency

In its latest fiscal year, Saint-Gobain reported revenue of €46.57 billion, reflecting its broad geographic and segment diversification. Net income stood at €2.84 billion, translating to a diluted EPS of €5.64, demonstrating robust profitability. Operating cash flow was strong at €5.57 billion, supporting reinvestment and shareholder returns. Capital expenditures of €2.08 billion indicate ongoing investments in capacity and innovation to sustain growth.

Earnings Power And Capital Efficiency

Saint-Gobain’s earnings power is underpinned by its diversified product mix and operational scale, yielding consistent margins. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to capital expenditures, ensuring sustainable reinvestment while maintaining financial flexibility. Its global footprint allows for optimized resource allocation across high-growth and mature markets.

Balance Sheet And Financial Health

The company maintains a solid balance sheet with €8.46 billion in cash and equivalents, providing liquidity against total debt of €17.84 billion. This prudent leverage profile, combined with strong cash generation, supports Saint-Gobain’s ability to meet obligations and pursue strategic initiatives without compromising financial stability.

Growth Trends And Dividend Policy

Saint-Gobain has demonstrated steady growth, driven by demand for sustainable construction materials and geographic expansion. The company’s dividend policy remains shareholder-friendly, with a dividend per share of €2.1, reflecting its commitment to returning capital while balancing reinvestment needs for long-term growth.

Valuation And Market Expectations

With a market capitalization of approximately €48.22 billion and a beta of 1.249, Saint-Gobain is viewed as a stable yet moderately volatile investment within the industrials sector. Market expectations are aligned with its ability to leverage global construction trends and innovation-driven product demand.

Strategic Advantages And Outlook

Saint-Gobain’s strategic advantages include its diversified product portfolio, strong brand equity, and global distribution network. The outlook remains positive, supported by secular trends in energy efficiency and urbanization, though macroeconomic volatility in construction markets poses a potential risk. The company’s focus on R&D and sustainability initiatives positions it well for long-term resilience.

Sources

Company filings, Bloomberg

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