investorscraft@gmail.com

Intrinsic ValueGroupe Flo S.A. (FLO.PA)

Previous Close21.00
Intrinsic Value
Upside potential
Previous Close
21.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Groupe Flo SA operates in the competitive French restaurant industry, managing a portfolio of owned and franchised establishments under brands like Hippopotamus, Les Grandes Brasseries, and Disney Village. The company’s revenue model combines direct ownership with franchising, leveraging well-known brands to attract diverse customer segments. Its presence in high-traffic locations such as Paris and Disney Village underscores its strategic positioning in tourist-heavy and urban markets. Groupe Flo’s operations span casual dining (Hippopotamus) and premium brasseries (Les Grandes Brasseries), catering to different price points and dining experiences. Despite challenges in the broader restaurant sector, the company maintains a recognizable footprint in France, supported by its historical legacy and localized branding. However, its market share remains modest compared to larger global chains, reflecting the fragmented nature of the industry. The company’s focus on franchising could provide scalability, but its reliance on tourism and discretionary spending exposes it to economic cyclicality.

Revenue Profitability And Efficiency

In FY 2021, Groupe Flo reported revenue of €86.6 million, with a net loss of €6.4 million, reflecting pandemic-related disruptions in the restaurant sector. Operating cash flow stood at €21.6 million, suggesting some resilience in cash generation despite profitability challenges. Capital expenditures of €5.9 million indicate ongoing investments in maintaining and upgrading its restaurant network.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -€0.0084 highlights earnings pressure, likely due to fixed costs and reduced foot traffic. Operating cash flow coverage of capital expenditures suggests moderate capital efficiency, though profitability remains a concern. The negative net income underscores the need for operational improvements or revenue recovery.

Balance Sheet And Financial Health

Groupe Flo’s balance sheet shows €54.5 million in cash against €167.6 million in total debt, indicating a leveraged position. The debt load may constrain financial flexibility, especially given the cyclical nature of the restaurant industry. Liquidity appears manageable in the short term, but sustained losses could pressure solvency.

Growth Trends And Dividend Policy

The company paid a dividend of €37.29 per share in FY 2021, an unusual move amid net losses, possibly reflecting legacy commitments or shareholder expectations. Growth prospects depend on post-pandemic recovery in dining demand and franchising expansion, though near-term challenges persist.

Valuation And Market Expectations

With no reported market capitalization, valuation metrics are unclear. Investor sentiment likely hinges on recovery in the restaurant sector and the company’s ability to stabilize profitability.

Strategic Advantages And Outlook

Groupe Flo’s brand recognition and diversified restaurant concepts provide a foundation for recovery, but its high debt and exposure to tourism pose risks. Strategic focus on franchising and cost management could improve resilience, though macroeconomic headwinds remain a concern.

Sources

Company filings, industry reports

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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