investorscraft@gmail.com

Intrinsic ValueCatering International & Services S.A. (CTRG.PA)

Previous Close9.44
Intrinsic Value
Upside potential
Previous Close
9.44

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

Catering International & Services SA operates in the specialty business services sector, providing integrated catering, accommodation, and facilities management solutions primarily for remote and challenging environments such as oil and gas, mining, and defense sectors. The company’s revenue model is built on long-term contracts with clients requiring high-quality support services in geographically dispersed locations. Its offerings extend beyond traditional catering to include logistics, water treatment, waste management, and digital solutions like SystemONE, which enhances operational efficiency and resident well-being. Catering International & Services has carved a niche in emerging and frontier markets, particularly in Africa, the Middle East, and Eurasia, where demand for outsourced support services remains robust due to limited local infrastructure. The company’s ability to deliver comprehensive, turnkey solutions positions it as a preferred partner for multinational corporations and government entities operating in these regions. Its market position is reinforced by a diversified service portfolio and a strong emphasis on compliance, safety, and sustainability, which are critical in high-risk industries.

Revenue Profitability And Efficiency

In FY 2021, Catering International & Services reported revenue of €270.7 million, with net income of €7.0 million, reflecting a net margin of approximately 2.6%. Operating cash flow stood at €15.5 million, while capital expenditures were €4.6 million, indicating disciplined spending. The company’s diluted EPS of €0.09 suggests modest but stable earnings power, supported by its asset-light service model and operational leverage in cost-sensitive markets.

Earnings Power And Capital Efficiency

The company’s earnings are driven by recurring service contracts, which provide visibility into future cash flows. Capital efficiency is evident in its ability to generate positive operating cash flow despite operating in capital-intensive industries. The relatively low capex-to-revenue ratio (1.7%) underscores its focus on leveraging existing infrastructure and partnerships rather than heavy investments in fixed assets.

Balance Sheet And Financial Health

Catering International & Services maintained a solid liquidity position with €25.4 million in cash and equivalents at year-end 2021. Total debt stood at €34.3 million, resulting in a net debt position of €8.9 million. The balance sheet appears manageable, with no immediate solvency concerns, though the company’s beta of 1.35 suggests higher volatility compared to the broader market.

Growth Trends And Dividend Policy

The company’s growth is tied to expansion in emerging markets and contract renewals in its core sectors. A dividend of €3.47 per share was distributed, reflecting a shareholder-friendly policy despite its modest net income. Future growth may hinge on securing new contracts in underpenetrated regions and cross-selling additional services to existing clients.

Valuation And Market Expectations

With no disclosed market capitalization, valuation metrics are limited. However, the company’s niche focus and recurring revenue streams could justify a premium if it demonstrates consistent profitability and contract wins. Investors likely weigh its exposure to volatile commodity cycles and geopolitical risks in its operating regions.

Strategic Advantages And Outlook

Catering International & Services benefits from its entrenched relationships in high-barrier markets and a diversified service suite. The outlook depends on its ability to navigate regional instability and cost pressures while capitalizing on demand for outsourced support services. Strategic investments in digital solutions like SystemONE could enhance margins and differentiate its offerings long-term.

Sources

Company description, financial data from public filings (FY 2021), and exchange-provided metrics.

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