investorscraft@gmail.com

Intrinsic ValueThermador Groupe S.A. (THEP.PA)

Previous Close78.70
Intrinsic Value
Upside potential
Previous Close
78.70

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

Thermador Groupe SA operates as a specialized distributor of heating, plumbing, and industrial equipment across France and international markets. The company serves a diverse clientele, including retailers, wholesalers, and manufacturers, through a broad product portfolio that includes central heating accessories, pumps, valves, ventilation equipment, and industrial fittings. Its revenue model is built on B2B distribution, leveraging long-term relationships with suppliers and customers to maintain steady demand. Thermador holds a strong position in the industrial distribution sector, particularly in niche markets like HVAC and fluid control systems, where technical expertise and product reliability are critical. The company’s focus on both retail and industrial segments provides diversification, reducing reliance on any single market. Its geographic footprint in France and selective international expansion further strengthens its competitive edge in a fragmented industry.

Revenue Profitability And Efficiency

Thermador reported revenue of €503.9 million for the latest fiscal period, with net income reaching €44.7 million, reflecting a net margin of approximately 8.9%. Operating cash flow stood at €74.3 million, indicating healthy liquidity generation. Capital expenditures were modest at €9.5 million, suggesting disciplined investment in maintaining and expanding distribution capabilities without overextending financially.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €4.63 demonstrates solid earnings power, supported by efficient operations and a well-managed cost structure. With a beta of 0.85, Thermador exhibits lower volatility compared to the broader market, appealing to risk-averse investors. The firm’s ability to generate consistent cash flow from operations underscores its capital efficiency and operational resilience.

Balance Sheet And Financial Health

Thermador maintains a conservative balance sheet, with €63.3 million in cash and equivalents against total debt of €34.0 million, indicating a strong liquidity position. The low debt-to-equity ratio suggests minimal financial leverage, reducing risk in economic downturns. This prudent financial management supports the company’s ability to fund growth initiatives and sustain dividends.

Growth Trends And Dividend Policy

The company has demonstrated stable growth, supported by its diversified product offerings and established market presence. A dividend of €2.08 per share reflects a commitment to returning capital to shareholders, with a payout ratio that appears sustainable given current earnings and cash flow levels. Future growth may hinge on expansion into adjacent markets or further internationalization.

Valuation And Market Expectations

With a market capitalization of approximately €633.7 million, Thermador trades at a moderate valuation, likely reflecting its niche market position and steady but unspectacular growth prospects. Investors may value the stock for its defensive characteristics, including stable cash flows and a resilient business model in the industrial distribution sector.

Strategic Advantages And Outlook

Thermador’s strategic advantages lie in its technical expertise, diversified product range, and strong supplier relationships. The outlook remains stable, with potential upside from increased demand for energy-efficient heating and plumbing solutions. However, the company faces risks from economic cycles affecting construction and industrial activity. Its ability to maintain margins and selectively expand will be key to long-term performance.

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