investorscraft@gmail.com

Intrinsic ValueSamse S.A. (SAMS.PA)

Previous Close121.00
Intrinsic Value
Upside potential
Previous Close
121.00

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

Samse SA operates as a key distributor of building materials and tools in France, serving both professional contractors and DIY customers. The company’s extensive product portfolio spans insulation, carpentry, flooring, plumbing, and electrical supplies, distributed through approximately 80 points of sale primarily in the Auvergne-Rhône-Alpes, Paca, and Gard regions. As a subsidiary of Dumont Investissement, Samse benefits from regional consolidation and a vertically integrated supply chain, reinforcing its competitive position in a fragmented market. The company’s focus on localized service and broad product availability allows it to cater to diverse construction needs, from residential renovations to large-scale infrastructure projects. While the French building materials sector remains highly competitive, Samse’s long-standing presence since 1920 and strong regional brand recognition provide a stable foundation for sustained demand. Its market positioning is further supported by a mix of high-margin specialty products and essential construction supplies, balancing cyclical industry risks.

Revenue Profitability And Efficiency

Samse reported revenue of €1.93 billion for the period, with net income of €26.3 million, reflecting a modest net margin of approximately 1.4%. Operating cash flow stood at €124 million, indicating efficient working capital management, though capital expenditures of €57.1 million suggest ongoing investments in logistics and store networks. The diluted EPS of €7.67 underscores earnings stability despite sector-wide cost pressures.

Earnings Power And Capital Efficiency

The company’s earnings power is tempered by thin margins typical of the distribution sector, but its operating cash flow coverage of capital expenditures (2.2x) demonstrates prudent reinvestment. With a beta of 0.52, Samse exhibits lower volatility than the broader market, aligning with its defensive industry positioning and steady cash generation.

Balance Sheet And Financial Health

Samse maintains a balanced leverage profile, with total debt of €616.7 million against cash reserves of €121.6 million. The debt-to-equity ratio appears manageable given stable cash flows, though interest coverage metrics would benefit from further disclosure. Liquidity is adequate, supported by consistent operating cash inflows.

Growth Trends And Dividend Policy

Growth is likely tied to regional expansion and product mix optimization, as broader construction demand remains cyclical. The dividend payout of €10 per share signals a shareholder-friendly approach, though sustainability depends on maintaining current profitability levels amid inflationary pressures.

Valuation And Market Expectations

At a market cap of €514.8 million, Samse trades at a P/E of ~19.6x, reflecting moderate expectations for a niche distributor. The valuation aligns with peers but leaves limited room for upside without margin improvement or market share gains.

Strategic Advantages And Outlook

Samse’s regional density and diversified product range provide resilience against sector downturns. However, long-term success hinges on scaling efficiency and navigating supply chain disruptions. The company’s outlook remains stable, with opportunities in eco-friendly building materials potentially driving future differentiation.

Sources

Company description, financials, and market data sourced from publicly available disclosures and Euronext Paris.

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