investorscraft@gmail.com

Intrinsic ValueCaisse Régionale de Crédit Agricole Mutuel Brie Picardie Société coopérative (CRBP2.PA)

Previous Close29.68
Intrinsic Value
Upside potential
Previous Close
29.68

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 Brie Picardie Société coopérative operates as a regional banking entity under the Crédit Agricole S.A. umbrella, specializing in financial services for individuals, farmers, businesses, and public authorities in France. The bank’s diversified revenue model includes savings products, life insurance, consumer credit, and payment services, alongside property and casualty insurance. Its cooperative structure aligns with local economic development, fostering long-term client relationships. Positioned in the competitive regional banking sector, the institution leverages its agricultural roots and regional expertise to differentiate itself from larger national and international banks. The bank’s integration within the Crédit Agricole network provides scale advantages while maintaining a community-focused approach. This dual strength supports its resilience in fluctuating economic conditions, particularly in rural and semi-urban markets where it holds a strong presence.

Revenue Profitability And Efficiency

The bank reported revenue of €639.96 million for the fiscal year, with net income reaching €199.18 million, reflecting a robust profitability margin. Diluted EPS stood at €3.74, indicating efficient earnings distribution. However, operating cash flow was negative at €-1.94 billion, likely due to significant lending activities or liquidity management strategies, while capital expenditures remained modest at €-12.35 million.

Earnings Power And Capital Efficiency

The bank demonstrates solid earnings power, as evidenced by its net income of €199.18 million and an EPS of €3.74. Its capital efficiency is supported by a cooperative model that prioritizes stable returns over aggressive growth. The absence of total debt suggests a conservative financial strategy, though further details on risk-weighted assets would provide deeper insight into capital adequacy.

Balance Sheet And Financial Health

The balance sheet highlights €321.78 million in cash and equivalents, providing liquidity for operations. Notably, the bank reports zero total debt, underscoring a strong equity-driven financial structure. This conservative approach enhances financial stability but may limit leverage-driven growth opportunities. The negative operating cash flow warrants monitoring, though it may align with cyclical lending patterns.

Growth Trends And Dividend Policy

The bank maintains a shareholder-friendly dividend policy, distributing €1.09 per share. Growth appears steady rather than aggressive, aligned with its regional and cooperative focus. Market capitalization of €367.34 million suggests moderate investor confidence, while a beta of 0.544 indicates lower volatility relative to the broader market.

Valuation And Market Expectations

With a market cap of €367.34 million, the bank trades at a valuation reflective of its regional niche and cooperative structure. The low beta implies market expectations of stability, though growth prospects may be tempered by its conservative leverage and focus on traditional banking services.

Strategic Advantages And Outlook

The bank’s strategic advantages lie in its cooperative model, regional expertise, and integration within the Crédit Agricole network. These factors provide resilience against economic downturns and competitive pressures. The outlook remains stable, with potential growth tied to agricultural financing and regional development initiatives, though macroeconomic factors and regulatory changes could influence performance.

Sources

Company filings, Euronext Paris disclosures

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