investorscraft@gmail.com

Intrinsic ValueInterparfums S.A. (ITP.PA)

Previous Close25.66
Intrinsic Value
Upside potential
Previous Close
25.66

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

Interparfums SA operates in the luxury fragrance industry, leveraging a diversified portfolio of high-end brands such as Boucheron, Jimmy Choo, and Montblanc. The company generates revenue through licensing agreements with fashion houses and luxury goods corporations, allowing it to capitalize on established brand equity while minimizing direct exposure to retail volatility. Its distribution network spans wholly owned subsidiaries, joint ventures, and duty-free operators, ensuring global market penetration. Interparfums holds a niche but influential position in the premium fragrance segment, competing with larger conglomerates by focusing on craftsmanship and exclusivity. The company’s strategic partnerships with iconic brands enable it to maintain pricing power and consumer loyalty in a highly discretionary spending category. Its vertically integrated operations, from creation to distribution, provide cost efficiencies and quality control, reinforcing its reputation for premium offerings. This model positions Interparfums as a key player in the luxury personal care market, albeit with a smaller scale compared to industry giants like LVMH or Estée Lauder.

Revenue Profitability And Efficiency

Interparfums reported revenue of €880.5 million in its latest fiscal year, with net income of €129.9 million, reflecting a net margin of approximately 14.7%. The company’s operating cash flow of €107.7 million underscores its ability to convert sales into cash, while modest capital expenditures of €4.4 million suggest efficient asset utilization. Diluted EPS of €1.79 indicates solid earnings distribution across its 72.6 million outstanding shares.

Earnings Power And Capital Efficiency

The company demonstrates consistent earnings power, supported by its licensing-driven model and premium pricing. Its capital efficiency is evident in its low capex-to-revenue ratio (0.5%), allowing for strong free cash flow generation. The absence of significant debt (€147.5 million) relative to cash reserves (€183.1 million) further highlights prudent financial management.

Balance Sheet And Financial Health

Interparfums maintains a robust balance sheet, with cash and equivalents covering its total debt. The net cash position and manageable leverage reflect financial stability. The company’s asset-light model, combined with controlled liabilities, positions it well to navigate economic cycles without compromising liquidity or growth initiatives.

Growth Trends And Dividend Policy

Revenue growth is driven by brand expansions and geographic diversification, particularly in emerging markets. The dividend payout of €1.15 per share, yielding approximately 2.5% based on current market cap, signals a commitment to shareholder returns while retaining flexibility for reinvestment. Historical trends suggest a balanced approach between growth and income distribution.

Valuation And Market Expectations

With a market cap of €2.76 billion and a beta of 1.09, Interparfums trades at a premium reflective of its luxury sector positioning. Investors likely price in sustained brand strength and margin resilience, though macroeconomic sensitivity in discretionary spending remains a risk. The P/E ratio of around 21x aligns with peers in the premium personal care segment.

Strategic Advantages And Outlook

Interparfums’ strategic edge lies in its curated brand portfolio and asset-light licensing model, which mitigates operational risks. The outlook remains positive, supported by global demand for luxury fragrances, though reliance on licensing agreements necessitates careful partner selection. Expansion into untapped markets and potential new brand collaborations could drive future growth.

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