Data is not available at this time.
Lagardère SA operates as a diversified media and travel retail conglomerate, structured around two core divisions: Lagardère Publishing and Lagardère Travel Retail. The Publishing division is a global leader in book and e-publishing, specializing in education, general literature, and youth works across multiple languages, while also engaging in digital services and licensing. The Travel Retail division dominates transit hubs with a vast network of stores under brands like Relay and Aelia Duty Free, offering travel essentials, fashion, and food services through both owned and franchised outlets. The company’s strategic positioning in high-traffic locations and its strong brand portfolio, including partnerships with luxury names like Hermès and Nespresso, reinforce its competitive edge. Lagardère’s integrated approach—combining content creation with retail distribution—allows it to capitalize on cross-sector synergies, particularly in high-growth travel markets. Its media assets, such as Europe 1 radio and Paris Match magazine, further diversify revenue streams, though the publishing segment faces structural challenges from digital disruption. The company’s dual focus on premium retail experiences and scalable content distribution underpins its resilience in cyclical industries.
Lagardère reported revenue of €8.99 billion for the period, with net income of €168 million, reflecting a modest but stable profitability margin. Operating cash flow stood at €1.29 billion, indicating robust cash generation, though capital expenditures of €293 million suggest ongoing investments in retail expansion and digital infrastructure. The diluted EPS of €1.18 underscores efficient earnings distribution across its share base.
The company’s earnings power is driven by its high-margin travel retail operations, which benefit from captive audiences in transit hubs. Capital efficiency is tempered by debt levels, with total debt at €4.9 billion against cash reserves of €393 million, though operating cash flow coverage remains healthy. The beta of 0.78 indicates lower volatility relative to the market, aligning with its defensive retail exposure.
Lagardère’s balance sheet shows significant leverage, with total debt nearly 12x its cash position. However, strong operating cash flow (€1.29 billion) provides liquidity to service obligations. The company’s asset-light publishing model and concession-based retail leases help mitigate fixed-cost pressures, but refinancing risks persist given the debt load.
Growth is likely tied to travel retail recovery post-pandemic, with concessions in airports and stations offering scalability. The dividend of €0.67 per share reflects a conservative payout ratio, prioritizing debt reduction over shareholder returns. Shares outstanding (141.2 million) suggest no aggressive dilution, supporting per-share metrics.
At a market cap of €2.92 billion, Lagardère trades at a P/E multiple of ~17x (based on €1.18 EPS), pricing in steady travel retail growth but limited upside from publishing. The valuation discounts structural challenges in media, though partnerships and franchising could unlock hidden value.
Lagardère’s dual-division model provides diversification, with travel retail acting as a cash cow and publishing offering niche content leverage. Strategic partnerships (e.g., with luxury brands) and prime airport locations are key moats. Near-term risks include debt servicing and digital disruption, but long-term prospects hinge on global travel demand and retail innovation.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |