investorscraft@gmail.com

Intrinsic ValueRubis (RUI.PA)

Previous Close34.20
Intrinsic Value
Upside potential
Previous Close
34.20

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

Rubis operates as a key player in the bulk liquid storage and petroleum distribution sectors, serving diverse markets across Europe, Africa, and the Caribbean. The company’s Retail & Marketing division focuses on fuel distribution, liquefied gases, and lubricants, catering to gas stations, industrial clients, and aviation sectors, while its Support & Services division provides critical infrastructure and logistics for downstream operations. Rubis differentiates itself through a vertically integrated model, combining storage terminals with a robust distribution network, ensuring supply chain resilience and competitive pricing. Its diversified product portfolio—including biofuels, chemicals, and agri-food storage—positions it as a versatile energy and logistics provider. The company’s strong regional presence in emerging markets, particularly Africa and the Caribbean, offers growth potential amid rising energy demand, while its European operations benefit from stable demand and regulatory frameworks. Rubis’s ability to serve niche segments, such as marine fuels and bitumen, further solidifies its market position.

Revenue Profitability And Efficiency

Rubis reported revenue of €6.64 billion for the latest fiscal year, with net income of €342 million, reflecting a net margin of approximately 5.2%. The company generated €665 million in operating cash flow, demonstrating solid cash conversion despite capital expenditures of €248 million. Its diluted EPS of €3.30 underscores steady profitability, though margins are influenced by volatile energy prices and regional demand fluctuations.

Earnings Power And Capital Efficiency

Rubis’s earnings power is supported by its asset-light distribution model and high-utilization storage terminals, which generate recurring revenue. The company’s capital efficiency is evident in its ability to maintain profitability while investing in infrastructure, though its debt-to-equity ratio suggests moderate leverage. Operating cash flow covers interest obligations comfortably, indicating sustainable earnings capacity.

Balance Sheet And Financial Health

Rubis holds €676 million in cash and equivalents against total debt of €2.23 billion, reflecting a manageable liquidity position. The balance sheet is structured to support growth initiatives, with debt primarily tied to long-term assets. The company’s financial health is stable, though investors should monitor energy price volatility and geopolitical risks in its operating regions.

Growth Trends And Dividend Policy

Rubis has demonstrated consistent dividend payments, with a recent payout of €2.73 per share, signaling commitment to shareholder returns. Growth is driven by expansion in emerging markets and diversification into biofuels and agri-food storage. However, revenue growth may be tempered by macroeconomic headwinds in its key regions.

Valuation And Market Expectations

With a market cap of €2.97 billion and a beta of 1.18, Rubis trades with higher volatility than the broader market, reflecting its exposure to commodity cycles. Investors appear to price in moderate growth expectations, balancing its stable cash flows against sector-wide challenges.

Strategic Advantages And Outlook

Rubis benefits from geographic diversification and a resilient business model, though its outlook hinges on energy transition trends and regional economic stability. Strategic investments in low-carbon fuels and storage infrastructure could enhance long-term competitiveness, but near-term performance remains tied to oil price dynamics.

Sources

Company filings, Bloomberg

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