investorscraft@gmail.com

Intrinsic ValueColas S.A. (RE.PA)

Previous Close175.00
Intrinsic Value
Upside potential
Previous Close
175.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Colas SA operates as a global leader in transport infrastructure construction and maintenance, specializing in roads, railways, and construction materials. The company’s diversified operations span road and highway construction, airfield and seaport infrastructure, urban development, and rail network engineering. Its vertically integrated model includes the production and recycling of construction materials like asphalt, concrete, and bitumen, ensuring cost efficiency and sustainability. Colas leverages its expertise in large-scale civil engineering projects, including pipeline installations and safety systems, to serve public and private sector clients worldwide. As a subsidiary of Bouygues SA, it benefits from synergies in industrial and construction sectors, reinforcing its competitive edge in infrastructure development. The company’s focus on innovation, such as recycled materials and energy-efficient solutions, positions it as a key player in sustainable infrastructure. With a strong presence in Europe and international markets, Colas maintains a resilient market position despite cyclical industry demand.

Revenue Profitability And Efficiency

Colas reported revenue of €15.53 billion in FY2022, with net income of €301 million, reflecting a net margin of approximately 1.9%. Operating cash flow stood at €431 million, while capital expenditures totaled €390 million, indicating disciplined reinvestment. The company’s diluted EPS of €9.22 demonstrates steady earnings generation, supported by efficient project execution and cost management across its diversified segments.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by its ability to secure large-scale infrastructure projects and maintain high utilization of its construction materials division. With an operating cash flow covering capital expenditures, Colas exhibits prudent capital allocation. Its asset-light approach in certain segments, such as rail maintenance and materials recycling, enhances return on invested capital.

Balance Sheet And Financial Health

Colas maintains a solid balance sheet with €471 million in cash and equivalents against total debt of €1.45 billion, reflecting moderate leverage. The company’s liquidity position supports ongoing operations and growth initiatives, while its subsidiary status under Bouygues SA provides additional financial flexibility.

Growth Trends And Dividend Policy

Growth is driven by global infrastructure demand, particularly in sustainable and urban mobility projects. Colas paid a dividend of €7.35 per share in FY2022, signaling confidence in cash flow stability. The company’s focus on recycling and green construction aligns with long-term sector trends, supporting revenue resilience.

Valuation And Market Expectations

With a market cap of €5.71 billion and a beta of 0.49, Colas is viewed as a lower-risk player in the industrials sector. The stock’s valuation reflects its stable cash flows and Bouygues’ backing, though margins remain sensitive to raw material costs and project timing.

Strategic Advantages And Outlook

Colas’ strategic advantages include its technical expertise, vertical integration, and Bouygues’ support. The outlook is positive, supported by global infrastructure spending trends and the company’s emphasis on sustainability. Challenges include inflationary pressures and competitive bidding in public projects.

Sources

Company filings, Euronext Paris disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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