investorscraft@gmail.com

Intrinsic ValueExacompta Clairefontaine S.A. (EXAC.PA)

Previous Close91.50
Intrinsic Value
Upside potential
Previous Close
91.50

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

Exacompta Clairefontaine S.A. operates as a specialized producer of printing and writing papers, with a diversified portfolio that includes diary and personal stationery, office supplies, and digital photo products. The company operates through two core segments—Paper and Processing—leveraging its long-standing expertise in paper manufacturing and finishing. Serving markets across France, Europe, and internationally, it maintains a niche position in the paper and forest products industry, supported by vertical integration and a focus on high-quality, sustainable materials. As a subsidiary of Etablissements Charles Nusse, Exacompta Clairefontaine benefits from stable ownership and strategic investments in production efficiency. Its market positioning is reinforced by heritage branding, with roots dating back to 1858, and a commitment to innovation in paper shaping and digital applications. While the broader paper industry faces challenges from digital substitution, the company’s focus on premium stationery and office products provides resilience against commoditization pressures.

Revenue Profitability And Efficiency

In FY 2022, Exacompta Clairefontaine reported revenue of €835.6 million, with net income of €27.1 million, reflecting a net margin of approximately 3.2%. Operating cash flow stood at €22.6 million, though capital expenditures of €30.3 million indicate ongoing reinvestment in production capabilities. The diluted EPS of €23.91 suggests moderate earnings power relative to its market capitalization.

Earnings Power And Capital Efficiency

The company’s earnings are supported by its diversified product mix and operational focus on paper processing. With no reported total debt and €118.7 million in cash and equivalents, Exacompta Clairefontaine maintains a conservative capital structure. The absence of leverage enhances financial flexibility, though the modest net income implies reliance on volume-driven margins in a competitive industry.

Balance Sheet And Financial Health

Exacompta Clairefontaine’s balance sheet is notably debt-free, with substantial cash reserves providing liquidity. The lack of leverage reduces financial risk, while the €30.3 million in capital expenditures signals a commitment to maintaining production infrastructure. The company’s financial health appears stable, though its low-beta (0.51) suggests limited sensitivity to broader market volatility.

Growth Trends And Dividend Policy

The company’s growth is likely tied to organic expansion in its core paper and stationery segments, given its niche focus. A dividend per share of €370.12 appears anomalously high relative to EPS, potentially indicating a special distribution or data discrepancy. Further clarification on dividend sustainability would be needed for accurate assessment.

Valuation And Market Expectations

With a market capitalization not publicly disclosed, valuation metrics remain unclear. The company’s low beta implies investor perception of stability, but its small-scale operations and industry headwinds may limit upside potential. The absence of debt and strong liquidity position it as a conservative holding in the basic materials sector.

Strategic Advantages And Outlook

Exacompta Clairefontaine’s strategic advantages include its heritage brand, vertical integration, and focus on premium paper products. However, the industry’s structural challenges—such as digital displacement—require ongoing adaptation. The company’s outlook hinges on its ability to sustain margins through product differentiation and operational efficiency in a slowly declining market.

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