investorscraft@gmail.com

Intrinsic ValueElior Group S.A. (ELIOR.PA)

Previous Close2.85
Intrinsic Value
Upside potential
Previous Close
2.85

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

Elior Group SA operates as a leading international contract catering and support services provider, serving diverse sectors including business, education, and healthcare. The company generates revenue through its Elior brand, which manages over 22,700 restaurants and points of sale, and its Elior Services brand, offering ancillary services like cleaning, facility management, and hospitality solutions. Its multi-service approach enhances client retention and cross-selling opportunities, positioning Elior as a comprehensive service provider in the contract catering industry. The company’s geographic diversification across France, the U.S., the U.K., Spain, Italy, and India mitigates regional economic risks while capitalizing on growing demand for outsourced food and facility services. Despite intense competition from global players like Sodexo and Compass Group, Elior maintains a strong foothold in Europe, particularly in France, where it benefits from long-term contracts and recurring revenue streams. Its focus on value-added services differentiates it from pure-play caterers, reinforcing its competitive edge in a fragmented market.

Revenue Profitability And Efficiency

Elior reported revenue of €6.05 billion for the period, reflecting its scale in the contract catering sector. However, the company posted a net loss of €41 million, with diluted EPS at -€0.16, indicating margin pressures from rising labor and supply chain costs. Operating cash flow stood at €299 million, demonstrating operational resilience, though capital expenditures of €104 million suggest ongoing investments in service expansion and efficiency improvements.

Earnings Power And Capital Efficiency

The company’s negative net income highlights challenges in translating top-line growth into profitability, likely due to inflationary pressures and competitive pricing. Operating cash flow coverage of capital expenditures (2.9x) indicates adequate liquidity for reinvestment, but sustained losses may constrain future earnings power unless cost controls or pricing strategies improve.

Balance Sheet And Financial Health

Elior’s financial health is moderated by €1.41 billion in total debt against €142 million in cash, implying a leveraged position. The absence of dividends aligns with its focus on debt management and operational turnaround. While the balance sheet supports ongoing operations, elevated leverage could limit flexibility in a downturn.

Growth Trends And Dividend Policy

Elior’s growth is tied to contract renewals and expansion in higher-margin services, though recent losses underscore execution risks. The company has suspended dividends, prioritizing debt reduction and operational stability. Long-term trends in outsourcing and facility services present opportunities, but near-term profitability recovery remains critical.

Valuation And Market Expectations

With a market cap of €705 million and a beta of 2.36, Elior is viewed as a high-risk play in the cyclical catering sector. The negative earnings and elevated leverage likely weigh on investor sentiment, though cash flow generation offers a partial offset. Market expectations appear muted pending clearer signs of margin improvement.

Strategic Advantages And Outlook

Elior’s integrated service model and geographic diversification provide strategic advantages, but profitability challenges persist. Success hinges on cost optimization and leveraging its multi-service platform to drive higher-margin growth. The outlook remains cautious, with recovery contingent on operational execution and macroeconomic stability in its key markets.

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