investorscraft@gmail.com

Intrinsic ValueHexaom S.A. (HEXA.PA)

Previous Close19.60
Intrinsic Value
Upside potential
Previous Close
19.60

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

Hexaom S.A. operates in the French residential construction and home renovation sector, providing end-to-end solutions for homebuyers and renovators. The company’s core revenue model is built on constructing new homes, renovating existing properties, and offering financing brokerage services, positioning it as a vertically integrated player in the housing market. Its diversified service portfolio allows it to capture demand across different segments of the housing lifecycle, from first-time buyers to homeowners seeking upgrades. Hexaom’s market position is strengthened by its long-standing presence since 1919, giving it deep regional expertise and brand recognition in France. The company competes in a fragmented industry but differentiates itself through comprehensive service offerings and financing solutions. While the residential construction sector is cyclical, Hexaom’s focus on both new builds and renovations provides some resilience against market downturns.

Revenue Profitability And Efficiency

Hexaom reported revenue of €997.5 million in FY 2021, with net income of €22.7 million, reflecting a net margin of approximately 2.3%. Operating cash flow stood at €32 million, while capital expenditures were €6.9 million, indicating moderate reinvestment needs. The diluted EPS of €3.31 suggests reasonable profitability, though margins are constrained by the competitive and capital-intensive nature of the residential construction industry.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified revenue streams, including construction, renovation, and financing services. Operating cash flow coverage of net income appears healthy, but capital efficiency metrics are not explicitly detailed. The modest capex relative to operating cash flow suggests disciplined capital allocation, though further data on ROIC or asset turnover would provide deeper insights into capital efficiency.

Balance Sheet And Financial Health

Hexaom’s balance sheet shows €167.3 million in cash and equivalents against total debt of €137.9 million, indicating a net cash position and strong liquidity. This conservative leverage profile provides flexibility in a cyclical industry. The company’s financial health appears stable, with sufficient liquidity to navigate market fluctuations or invest in growth opportunities.

Growth Trends And Dividend Policy

Hexaom’s dividend payout is notable, with a dividend per share of €19.95, though further context on payout ratio and sustainability would be needed. Revenue growth trends are not explicitly provided, but the company’s dual focus on new builds and renovations may offer stability. The dividend policy suggests a commitment to shareholder returns, but its alignment with long-term earnings growth requires closer scrutiny.

Valuation And Market Expectations

Valuation metrics are limited due to the absence of market cap data, but the company’s P/E ratio can be inferred from EPS and share price. The residential construction sector typically trades at moderate multiples, reflecting cyclical risks. Market expectations likely hinge on Hexaom’s ability to maintain profitability and cash flow in a competitive environment.

Strategic Advantages And Outlook

Hexaom’s strategic advantages include its integrated business model, regional expertise, and financing services, which enhance customer stickiness. The outlook depends on France’s housing market dynamics, including demand for new homes and renovation activity. The company’s net cash position provides a buffer, but sector-wide challenges like input cost inflation and interest rate sensitivity could impact margins.

Sources

Company filings, Euronext Paris

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