investorscraft@gmail.com

Intrinsic ValueChargeurs S.A. (CRI.PA)

Previous Close10.30
Intrinsic Value
Upside potential
Previous Close
10.30

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

Chargeurs SA operates as a diversified manufacturing and services company with a strong international footprint, specializing in niche markets across protective films, fashion technologies, museum solutions, and luxury materials. The Protective Films segment is a leader in self-adhesive films for industrial and transport applications, while PCC Fashion Technologies provides high-quality interlining for apparel, serving premium fashion brands. The Museum Solutions segment offers innovative visual communication and printed textiles for retail and cultural spaces, and the Luxury Materials division supplies premium combed wool, including the Nativa Precious Fiber, catering to the high-end textile market. Chargeurs has carved out a defensible position in each segment by focusing on specialized, high-margin products and leveraging its long-standing expertise. Its global reach across Europe, the Americas, Asia, and Africa provides diversified revenue streams and resilience against regional economic fluctuations.

Revenue Profitability And Efficiency

Chargeurs reported revenue of €729.6 million in its latest fiscal year, with net income of €7.3 million, reflecting tight margins in its diversified operations. Operating cash flow stood at €43.6 million, indicating reasonable liquidity generation, though capital expenditures of €11.6 million suggest moderate reinvestment needs. The company’s ability to maintain profitability across cyclical segments underscores its operational discipline.

Earnings Power And Capital Efficiency

Diluted EPS of €0.30 reflects modest earnings power, constrained by the capital-intensive nature of its manufacturing segments. The company’s ability to generate positive operating cash flow despite thin net margins highlights its working capital management. However, the relatively low net income suggests challenges in scaling profitability across its diversified business lines.

Balance Sheet And Financial Health

Chargeurs maintains a solid liquidity position with €121.9 million in cash and equivalents, though total debt of €424.2 million indicates a leveraged balance sheet. The debt-to-equity structure warrants monitoring, particularly given the cyclical exposure of its segments. The absence of dividends suggests a focus on debt management and reinvestment over shareholder returns.

Growth Trends And Dividend Policy

Revenue growth appears stable, supported by global demand in protective films and luxury materials. The company does not currently pay dividends, opting instead to reinvest in operations and debt reduction. Future growth may hinge on expanding high-margin segments like PCC Fashion Technologies and Museum Solutions, where differentiation is strongest.

Valuation And Market Expectations

With a market cap of approximately €278.7 million and a beta of 1.397, Chargeurs is viewed as a moderately volatile play in the consumer cyclical space. The valuation reflects its niche positioning but also incorporates risks tied to manufacturing costs and global supply chain dynamics. Investors likely await clearer signs of margin expansion.

Strategic Advantages And Outlook

Chargeurs’ strategic advantage lies in its specialized, high-value manufacturing segments and long-standing industry relationships. The outlook depends on its ability to sustain pricing power in luxury materials and protective films while improving efficiencies in fashion technologies. Macroeconomic headwinds in consumer discretionary spending could pose challenges, but its diversified revenue base provides stability.

Sources

Company filings, market 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