investorscraft@gmail.com

Intrinsic ValueComptoir Group PLC (COM.L)

Previous Close£6.50
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

Comptoir Group PLC operates in the competitive UK restaurant sector, specializing in Lebanese and Eastern Mediterranean cuisine under its Comptoir Libanais and Shawa brands. The company’s revenue model is driven by both owned and franchised locations, with 27 restaurants in operation, including five franchises. Its focus on authentic, high-quality dining experiences positions it as a niche player in the broader casual dining market, catering to consumers seeking diverse culinary options. The UK restaurant industry remains highly fragmented, with Comptoir Group differentiating itself through a distinct cultural offering and a loyal customer base. Despite macroeconomic pressures affecting discretionary spending, the company’s emphasis on franchising provides a scalable growth avenue while mitigating capital intensity. Its market positioning balances affordability with premium dining, appealing to urban consumers and tourists alike. The company’s ability to maintain brand consistency across locations is critical to sustaining its competitive edge in a sector where differentiation is key.

Revenue Profitability And Efficiency

In FY 2023, Comptoir Group reported revenue of £31.5 million, reflecting its operational footprint in the UK restaurant market. However, the company posted a net loss of £1.6 million, underscoring challenges in profitability amid rising costs and subdued consumer demand. Operating cash flow of £2.2 million suggests some resilience in core operations, though capital expenditures of £1.3 million indicate ongoing investments in maintaining and expanding its restaurant network.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -1.3p highlights earnings pressure, likely driven by inflationary cost pressures and competitive pricing dynamics. With a modest operating cash flow relative to revenue, capital efficiency remains a concern, particularly as the company balances debt obligations with growth initiatives. The absence of dividends aligns with its focus on reinvesting cash flows into the business.

Balance Sheet And Financial Health

Comptoir Group’s balance sheet shows £7.0 million in cash and equivalents against £18.9 million in total debt, indicating a leveraged position. The debt burden may constrain financial flexibility, though the company’s cash reserves provide some near-term liquidity. The lack of dividend payouts further reflects a conservative approach to preserving capital amid uncertain market conditions.

Growth Trends And Dividend Policy

Growth prospects are tied to the company’s ability to expand its franchise model and optimize existing locations. With no dividend payments, Comptoir Group prioritizes reinvestment over shareholder returns, a strategy that may appeal to long-term investors if operational improvements materialize. The UK dining sector’s recovery trajectory will be a key determinant of future performance.

Valuation And Market Expectations

The company’s market cap of £4.0 million and beta of 0.68 suggest lower volatility relative to the broader market, though investor sentiment remains cautious given its unprofitability. Valuation metrics are likely subdued until the company demonstrates sustained earnings improvement or deleveraging progress.

Strategic Advantages And Outlook

Comptoir Group’s niche focus on Lebanese cuisine provides a defensible market position, but macroeconomic headwinds and high debt levels pose risks. Strategic priorities include cost management, franchise expansion, and enhancing same-store sales. The outlook hinges on the UK consumer’s recovery and the company’s ability to navigate inflationary pressures while maintaining brand appeal.

Sources

Company filings, London Stock Exchange data

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