investorscraft@gmail.com

Intrinsic ValueElis S.A. (ELIS.PA)

Previous Close24.50
Intrinsic Value
Upside potential
Previous Close
24.50

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

Elis SA operates as a leading provider of linen, workwear, hygiene, and well-being services across Europe and Latin America, serving sectors such as catering, healthcare, retail, and public administration. The company’s core revenue model is built on rental and maintenance services for textiles and hygiene products, ensuring recurring revenue streams through long-term contracts. Elis differentiates itself through sustainability initiatives, offering reusable solutions that reduce environmental impact while maintaining high service quality. Its diversified portfolio includes table linens, industrial wipers, medical waste management, and cleanroom garments, catering to both B2B and institutional clients. The company holds a strong market position in France and the UK, with expanding footprints in Scandinavia and Latin America. Competitive advantages include economies of scale, integrated logistics, and a focus on innovation in hygiene and safety solutions. Elis leverages its pan-European infrastructure to deliver cost-efficient services, reinforcing its leadership in the fragmented textile rental and hygiene services industry.

Revenue Profitability And Efficiency

Elis reported revenue of EUR 4.57 billion for the latest fiscal year, with net income of EUR 337.8 million, reflecting a steady operational performance. The company’s operating cash flow of EUR 1.45 billion underscores its ability to convert sales into cash efficiently, while capital expenditures of EUR 860.8 million indicate ongoing investments in service infrastructure and sustainability initiatives. Diluted EPS stood at EUR 1.30, demonstrating consistent profitability.

Earnings Power And Capital Efficiency

Elis generates robust earnings power, supported by its asset-light rental model and high customer retention rates. The company’s capital efficiency is evident in its ability to maintain profitability while expanding its service footprint. Operating cash flow covers debt obligations comfortably, and reinvestment in capex aligns with growth in high-margin segments like healthcare and cleanroom solutions.

Balance Sheet And Financial Health

Elis maintains a solid balance sheet with EUR 622.1 million in cash and equivalents, though total debt of EUR 4.26 billion reflects its acquisitive growth strategy. The company’s leverage is manageable given its stable cash flows, and liquidity remains sufficient to meet short-term obligations. Debt is primarily used to fund expansion and operational scalability.

Growth Trends And Dividend Policy

Elis has demonstrated consistent growth through organic expansion and strategic acquisitions, particularly in hygiene and medical services. The company pays a dividend of EUR 0.43 per share, reflecting a balanced approach to shareholder returns and reinvestment. Future growth is expected to be driven by demand for outsourced hygiene solutions and sustainability-focused services.

Valuation And Market Expectations

With a market capitalization of EUR 5.54 billion and a beta of 1.53, Elis is viewed as a moderately volatile stock with growth potential. Investors likely price in its defensive qualities, given its recession-resistant business model, alongside expectations for margin improvement in international markets.

Strategic Advantages And Outlook

Elis benefits from its entrenched market position, diversified service offerings, and focus on sustainability. The outlook remains positive, supported by structural demand for hygiene services and cross-selling opportunities in newer markets. Risks include exposure to economic cycles in hospitality and healthcare, but long-term contracts provide revenue visibility.

Sources

Company filings, Bloomberg

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