investorscraft@gmail.com

Intrinsic ValueRobertet S.A. (RBT.PA)

Previous Close846.00
Intrinsic Value
Upside potential
Previous Close
846.00

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

Robertet SA is a leading global producer of perfumes, aromas, and natural ingredients, operating in the specialty chemicals sector. The company’s business is structured into three core segments: Raw Materials, Fragrances, and Flavors, catering to industries such as cosmetics, food, and pharmaceuticals. With a heritage dating back to 1850, Robertet has established itself as a trusted supplier of high-quality essential oils and active ingredients, leveraging its deep expertise in natural extraction and synthesis. The company serves a diversified global clientele across North America, Europe, Asia Pacific, and other regions, positioning itself as a key player in the niche but growing market for natural and organic ingredients. Robertet’s vertically integrated operations, from sourcing raw materials to delivering finished products, enhance its competitive edge and ability to maintain premium pricing. Its strong reputation in Grasse, France—a historic hub for perfumery—further solidifies its market leadership in luxury and fine fragrances.

Revenue Profitability And Efficiency

Robertet reported revenue of €807.6 million for the latest fiscal year, with net income of €90.1 million, reflecting a net margin of approximately 11.2%. The company’s operating cash flow stood at €112.4 million, indicating robust cash generation capabilities. Capital expenditures of €38.6 million suggest disciplined reinvestment to sustain growth and operational efficiency, aligning with its focus on high-margin natural products.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €43.05 underscores its earnings strength, supported by a capital-light model in its core segments. Robertet’s ability to convert revenue into cash flow efficiently is evident, with operating cash flow covering capital expenditures comfortably. Its low beta of 0.25 suggests stable earnings power, insulated from broader market volatility, a hallmark of its niche market positioning.

Balance Sheet And Financial Health

Robertet maintains a solid balance sheet, with €158.1 million in cash and equivalents against total debt of €268 million, indicating a manageable leverage profile. The company’s financial health is further supported by consistent cash flow generation, providing flexibility for strategic investments or shareholder returns without compromising liquidity.

Growth Trends And Dividend Policy

Robertet’s growth is driven by increasing demand for natural and organic ingredients, particularly in premium fragrances and flavors. The company’s dividend policy reflects its stable cash flows, with a dividend per share of €8.5, offering a yield that appeals to income-focused investors. Its moderate payout ratio leaves room for reinvestment in organic growth or acquisitions.

Valuation And Market Expectations

With a market capitalization of €1.66 billion, Robertet trades at a premium reflective of its niche leadership and consistent profitability. The market appears to value its defensive qualities, given its low beta and resilient demand for essential oils and fragrances, even in economic downturns.

Strategic Advantages And Outlook

Robertet’s strategic advantages lie in its heritage, vertical integration, and focus on natural products, aligning with global trends toward sustainability and clean labels. The outlook remains positive, supported by steady demand from luxury and consumer goods sectors, though competition and raw material volatility pose risks. Its disciplined capital allocation and innovation pipeline position it well for sustained growth.

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