investorscraft@gmail.com

Intrinsic ValueCompagnie de l'Odet (ODET.PA)

Previous Close1,318.00
Intrinsic Value
Upside potential
Previous Close
1,318.00

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

Compagnie de l'Odet is a diversified conglomerate operating primarily in transport and logistics, oil logistics, communication, and electricity storage systems. The company's transportation and logistics segment provides maritime and air freight services, while its oil logistics arm focuses on fuel distribution. Its communication segment spans music, television, film production, video games, and advertising services, leveraging a broad portfolio of intellectual property and media assets. The electricity storage segment caters to the growing demand for electric vehicle batteries and specialized systems, positioning the company in high-growth industries. As a subsidiary of Bolloré SE, Compagnie de l'Odet benefits from synergies within the Bolloré Group, enhancing its competitive edge in logistics and energy storage. The company operates across multiple geographies, including France, Africa, and the Americas, giving it a diversified revenue base. Its market position is reinforced by vertical integration in logistics and a strong foothold in media and entertainment, though it faces competition from global logistics providers and digital media disruptors.

Revenue Profitability And Efficiency

Compagnie de l'Odet reported revenue of €3.13 billion, with net income reaching €982 million, reflecting a robust profit margin. The company's operating cash flow stood at €1.40 billion, indicating strong operational efficiency. Capital expenditures were €281.5 million, suggesting disciplined reinvestment in core business segments. The diluted EPS of €231.93 underscores solid earnings generation relative to its share count.

Earnings Power And Capital Efficiency

The company demonstrates strong earnings power, supported by diversified revenue streams and efficient capital allocation. Its operating cash flow covers capital expenditures comfortably, allowing for reinvestment and financial flexibility. The high net income relative to revenue suggests effective cost management and pricing power across its business segments.

Balance Sheet And Financial Health

Compagnie de l'Odet holds €5.63 billion in cash and equivalents, providing liquidity against total debt of €7.85 billion. The debt level is substantial but manageable given the company's cash flow generation. The balance sheet reflects a mix of liquid assets and long-term liabilities, typical of a capital-intensive conglomerate with diversified operations.

Growth Trends And Dividend Policy

The company's growth is driven by its logistics and energy storage segments, benefiting from global supply chain demand and the transition to electric vehicles. It pays a dividend of €4 per share, indicating a shareholder-friendly policy, though the payout ratio remains sustainable given its earnings and cash flow strength.

Valuation And Market Expectations

With a market capitalization of €6.07 billion and a beta of 0.73, the stock is perceived as relatively stable compared to broader markets. Investors likely value its diversified business model and exposure to high-growth sectors, though its conglomerate structure may introduce complexity in valuation.

Strategic Advantages And Outlook

Compagnie de l'Odet's strategic advantages include vertical integration in logistics, a strong media portfolio, and exposure to renewable energy trends. The outlook remains positive, supported by global logistics demand and Bolloré Group synergies, though regulatory and competitive pressures in media and energy storage warrant monitoring.

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