investorscraft@gmail.com

Intrinsic ValueMalteries Franco-Belges S.A. (MALT.PA)

Previous Close905.00
Intrinsic Value
Upside potential
Previous Close
905.00

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

Malteries Franco-Belges SA operates in the alcoholic beverages industry, specializing in malt production for brewers across France and international markets. As a subsidiary of Malteries Soufflet SAS, the company leverages its expertise in barley trading and malt processing to serve a niche but essential segment of the brewing supply chain. Its core revenue model is built on both direct malt sales and barley trading, positioning it as a key supplier to breweries reliant on high-quality raw materials. The company benefits from stable demand due to the defensive nature of the alcoholic beverages sector, though it faces competition from larger agribusiness players. Its market position is reinforced by its regional focus and integration within the Soufflet Group, which provides scale advantages in procurement and distribution. The malt industry is characterized by steady but low-growth demand, making operational efficiency and cost management critical for sustained profitability.

Revenue Profitability And Efficiency

In its latest fiscal year, Malteries Franco-Belges reported revenue of €145.1 million, with net income reaching €44.6 million, reflecting a robust net margin of approximately 30.7%. The company generated €18.7 million in operating cash flow, though capital expenditures of €10.4 million indicate ongoing investments in production capabilities. Its high profitability suggests efficient cost control and pricing power within its niche.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €89.96 underscores strong earnings power relative to its market capitalization of €438.9 million. With minimal total debt of €1.6 million and cash reserves of €69.7 million, Malteries Franco-Belges maintains a conservative capital structure, allowing for flexibility in funding growth or returning capital to shareholders.

Balance Sheet And Financial Health

Malteries Franco-Belges exhibits a solid balance sheet, with cash and equivalents significantly outweighing its modest debt load. The low leverage ratio and ample liquidity position the company to weather cyclical downturns or invest opportunistically. Its financial health is further supported by consistent operating cash flow generation.

Growth Trends And Dividend Policy

The company’s growth is likely tied to stable demand from the brewing industry, with limited near-term expansion opportunities beyond incremental efficiency gains. Its dividend payout of €3.9 per share reflects a commitment to returning capital, though the yield is modest given the stock’s current valuation. Future growth may depend on broader trends in beer consumption and raw material pricing.

Valuation And Market Expectations

Trading at a market cap of €438.9 million, the company’s valuation appears reasonable relative to its earnings, with a P/E ratio of approximately 9.8x. The low beta of 0.542 suggests the stock is less volatile than the broader market, aligning with its defensive sector and stable cash flows.

Strategic Advantages And Outlook

Malteries Franco-Belges benefits from its integration within the Soufflet Group, which enhances its supply chain resilience and market access. The outlook remains stable, supported by consistent demand from brewers, though long-term growth may require diversification or geographic expansion. Operational efficiency and cost management will remain key drivers of profitability.

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