investorscraft@gmail.com

Intrinsic ValueEPC Groupe (EXPL.PA)

Previous Close246.00
Intrinsic Value
Upside potential
Previous Close
246.00

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

EPC Groupe operates as a specialized chemicals company with a core focus on explosives manufacturing, storage, and distribution, serving diverse industries such as mining, cement, aggregates, civil engineering, and defense. The company’s vertically integrated model includes drilling and blasting services, logistics, and demolition solutions, positioning it as a critical enabler for infrastructure and resource extraction projects globally. Additionally, EPC Groupe produces 2-ethyl hexyl nitrate, a diesel additive that enhances engine performance and reduces emissions, diversifying its revenue streams beyond traditional explosives. With operations spanning Europe, Africa, Asia Pacific, and the Americas, the company leverages its long-standing expertise and subsidiary structure under Ste E.J. Barbier to maintain a competitive edge in niche markets. Its comprehensive service portfolio and technological capabilities in demolition and environmental remediation further solidify its role as a trusted partner in high-risk industrial applications.

Revenue Profitability And Efficiency

EPC Groupe reported revenue of €490.2 million for the fiscal year, with net income of €23.4 million, reflecting a net margin of approximately 4.8%. The company generated €60.9 million in operating cash flow, demonstrating solid cash conversion from operations. Capital expenditures of €26.5 million indicate ongoing investments in maintaining and expanding its operational capabilities.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €11.22 underscores its earnings power relative to its share count. With an operating cash flow significantly exceeding net income, EPC Groupe exhibits efficient capital deployment, though its moderate net margin suggests industry-specific cost pressures or competitive dynamics that may impact profitability.

Balance Sheet And Financial Health

EPC Groupe maintains a balanced financial position with €30.7 million in cash and equivalents against total debt of €106.5 million, indicating a manageable leverage profile. The company’s liquidity appears adequate, supported by positive operating cash flow, though its debt levels warrant monitoring given the capital-intensive nature of its operations.

Growth Trends And Dividend Policy

The company’s growth is tied to global demand for explosives and related services, particularly in mining and infrastructure. EPC Groupe pays a dividend of €1 per share, reflecting a commitment to shareholder returns, though its payout ratio remains conservative relative to earnings, allowing flexibility for reinvestment.

Valuation And Market Expectations

With a market capitalization of €416.4 million and a beta of 0.436, EPC Groupe is perceived as a relatively stable investment within the specialty chemicals sector. Its valuation multiples suggest moderate growth expectations, aligning with its niche market positioning and steady cash flow generation.

Strategic Advantages And Outlook

EPC Groupe benefits from its long-established expertise, diversified service offerings, and global footprint. The company’s focus on environmental solutions, such as its diesel additive and pollution treatment services, positions it well for regulatory tailwinds. However, reliance on cyclical industries like mining and construction may introduce volatility, requiring prudent risk management.

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