investorscraft@gmail.com

Intrinsic ValueManutan International S.A. (MAN.PA)

Previous Close105.00
Intrinsic Value
Upside potential
Previous Close
105.00

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

Manutan International S.A. is a leading multichannel distributor of industrial and business equipment, serving companies and local authorities across Europe, with additional exports to Africa, Asia, and the Middle East. The company operates in the industrial distribution sector, offering a diverse product portfolio that includes handling and storage equipment, industrial supplies, safety products, office furniture, and specialized solutions for education, healthcare, and environmental protection. Its revenue model is built on a mix of direct sales, e-commerce, and value-added services such as leasing, installation, and procurement optimization through its Savin'side program. Manutan differentiates itself through a strong multichannel approach, combining traditional catalog sales with digital platforms and personalized agency support. The company’s market position is reinforced by its ability to provide tailored solutions for key accounts, including inventory management and automated storage systems, catering to both large enterprises and public sector clients. With a presence in multiple European markets and a focus on operational efficiency, Manutan maintains a competitive edge in a fragmented industry by leveraging its extensive product range and integrated service offerings.

Revenue Profitability And Efficiency

In FY 2021, Manutan reported revenue of €819.9 million, reflecting steady demand across its diversified product lines. Net income stood at €42.2 million, translating to a diluted EPS of €5.56, indicating solid profitability. Operating cash flow was robust at €76.5 million, supported by efficient working capital management, while capital expenditures of €12.5 million suggest disciplined reinvestment in operations.

Earnings Power And Capital Efficiency

The company demonstrates consistent earnings power, with a net income margin of approximately 5.1%. Capital efficiency is evident in its ability to generate strong operating cash flow relative to revenue, highlighting effective cost control and asset utilization. The absence of beta data suggests low correlation with broader market volatility, which may appeal to risk-averse investors.

Balance Sheet And Financial Health

Manutan maintains a healthy balance sheet, with €111.0 million in cash and equivalents and total debt of €53.5 million, indicating a conservative leverage profile. The liquidity position is robust, providing flexibility for strategic investments or shareholder returns. The company’s financial health is further underscored by its ability to fund operations and growth internally.

Growth Trends And Dividend Policy

Manutan’s growth is driven by its multichannel strategy and expansion into value-added services. The company paid a dividend of €1.65 per share in FY 2021, reflecting a commitment to returning capital to shareholders. While specific growth rates are not provided, the firm’s diversified product mix and geographic reach suggest resilience against sector-specific downturns.

Valuation And Market Expectations

With a market capitalization of approximately €801.5 million, Manutan trades at a P/E ratio of around 19 based on FY 2021 earnings. The valuation reflects investor confidence in its stable business model and cash flow generation. The lack of beta data implies the stock may be less sensitive to market swings, appealing to long-term investors.

Strategic Advantages And Outlook

Manutan’s strategic advantages include its diversified product portfolio, multichannel distribution network, and focus on procurement optimization services. The company is well-positioned to capitalize on digital transformation in B2B sales and sustained demand for industrial and office equipment. Its strong balance sheet and cash flow generation provide a solid foundation for future growth initiatives or acquisitions.

Sources

Company description, financial data from FY 2021 filings, and market capitalization from 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