investorscraft@gmail.com

Intrinsic ValueRoche Bobois S.A. (RBO.PA)

Previous Close26.90
Intrinsic Value
Upside potential
Previous Close
26.90

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

Roche Bobois S.A. is a globally recognized leader in high-end furniture design and distribution, operating in the luxury segment of the furnishings, fixtures, and appliances industry. The company generates revenue through the sale of premium living room, dining room, bedroom, and outdoor furniture, as well as complementary home accessories, under its flagship Roche Bobois and Cuir Center brands. With a network of 337 owned and franchised stores across 54 countries, Roche Bobois leverages a hybrid retail model that combines physical showrooms with an online store, catering to affluent consumers seeking bespoke, designer furniture. The company’s market position is strengthened by its emphasis on craftsmanship, exclusive designs, and collaborations with renowned designers, which differentiate it from mass-market competitors. Operating in the consumer cyclical sector, Roche Bobois benefits from discretionary spending trends but remains exposed to economic cycles affecting luxury goods demand. Its international footprint provides diversification, though it also faces logistical and currency risks in global markets.

Revenue Profitability And Efficiency

In its latest fiscal year, Roche Bobois reported revenue of €414.0 million, with net income of €15.6 million, reflecting a net margin of approximately 3.8%. The company’s operating cash flow stood at €52.6 million, indicating healthy cash generation from core operations. Capital expenditures of €9.0 million suggest moderate reinvestment needs, aligning with its asset-light franchising strategy and selective store expansions.

Earnings Power And Capital Efficiency

Diluted EPS of €1.54 underscores the company’s earnings capacity, though its capital efficiency is tempered by a leveraged balance sheet. The operating cash flow-to-revenue ratio of 12.7% highlights solid conversion efficiency, but debt levels warrant monitoring given the cyclical nature of the business.

Balance Sheet And Financial Health

Roche Bobois holds €54.9 million in cash and equivalents against total debt of €226.5 million, resulting in a net debt position of €171.6 million. This leverage ratio suggests moderate financial risk, though the company’s ability to service debt depends on sustained profitability in a competitive luxury market.

Growth Trends And Dividend Policy

The company’s growth is tied to global luxury demand and franchise expansion, with a dividend payout of €1.25 per share indicating a commitment to shareholder returns. However, dividend sustainability hinges on maintaining stable cash flows amid economic uncertainties.

Valuation And Market Expectations

With a market capitalization of €398.0 million and a beta of 0.75, Roche Bobois is perceived as less volatile than the broader market. Investors likely price in its niche positioning and brand equity, though valuation multiples reflect sector-wide pressures on discretionary spending.

Strategic Advantages And Outlook

Roche Bobois’ strategic strengths lie in its brand prestige, designer collaborations, and global retail presence. The outlook remains cautiously optimistic, contingent on macroeconomic stability and the company’s ability to innovate while managing debt and operational costs.

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