investorscraft@gmail.com

Intrinsic ValueFiducial Office Solutions (SACI.PA)

Previous Close26.80
Intrinsic Value
Upside potential
Previous Close
26.80

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

Fiducial Office Solutions operates in the business equipment and supplies industry, specializing in the distribution of office supplies and furniture across France. Founded in 1949, the company has established a strong presence in its domestic market, leveraging its long-standing relationships with suppliers and customers to maintain a steady revenue stream. Its core business model revolves around bulk distribution, catering primarily to corporate clients, SMEs, and public sector entities, ensuring a diversified customer base. The company operates in a competitive but fragmented sector, where scale and efficiency are critical. Fiducial differentiates itself through reliable logistics, competitive pricing, and a broad product portfolio that includes everything from stationery to ergonomic office furniture. While the industry faces pressure from digitalization and e-commerce players, Fiducial’s entrenched position and localized service capabilities provide resilience against purely online competitors. The company’s market positioning is further reinforced by its affiliation with the broader Fiducial Group, which adds stability and cross-business synergies.

Revenue Profitability And Efficiency

Fiducial Office Solutions reported revenue of €205.1 million for the fiscal year ending September 2024, with net income of €2.4 million, reflecting modest profitability in a competitive market. The diluted EPS of €1.11 indicates reasonable earnings per share, though margins appear constrained, likely due to the low-margin nature of office supplies distribution. Operating cash flow stood at €24.96 million, suggesting healthy liquidity generation, while capital expenditures were negligible, pointing to a capital-light business model.

Earnings Power And Capital Efficiency

The company’s earnings power is moderate, with net income representing a slim margin relative to revenue, typical for distribution-heavy industries. The absence of significant capital expenditures implies high capital efficiency, as the business does not require heavy reinvestment to sustain operations. Operating cash flow coverage of earnings is strong, indicating that profits are backed by actual cash generation rather than accounting adjustments.

Balance Sheet And Financial Health

Fiducial maintains a conservative balance sheet, with €1.14 million in cash and equivalents and total debt of €5.96 million, reflecting manageable leverage. The low debt level suggests financial stability, though the limited cash reserves may constrain aggressive expansion or large-scale investments. The balance sheet structure aligns with the company’s steady, low-risk operational approach in a mature industry.

Growth Trends And Dividend Policy

Growth appears muted, given the company’s established market position and the mature nature of the office supplies sector. However, the dividend payout of €0.7 per share demonstrates a commitment to returning capital to shareholders, supported by stable cash flows. The dividend yield, while not exceptionally high, provides income appeal in a low-growth context.

Valuation And Market Expectations

With a market capitalization of approximately €58.1 million, the company trades at a modest valuation, reflecting its niche positioning and limited growth prospects. The low beta of 0.028 suggests minimal correlation with broader market movements, indicating that the stock is viewed as a defensive holding. Investor expectations are likely anchored to steady, if unspectacular, performance.

Strategic Advantages And Outlook

Fiducial’s key strengths lie in its entrenched market position, efficient distribution network, and affiliation with the Fiducial Group. The outlook remains stable, with the company well-positioned to weather economic fluctuations due to its essential product offerings. However, long-term challenges include competition from e-commerce and the need to adapt to evolving workplace trends, such as hybrid work environments impacting office supply demand.

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