investorscraft@gmail.com

Intrinsic ValueTeract S.A. (TRACT.PA)

Previous Close3.07
Intrinsic Value
Upside potential
Previous Close
3.07

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

Teract S.A. is a European specialty retail company with a strong presence in garden centers and pet care shops, operating under well-known brands such as Jardiland, Gamm vert, Delbard, and Jardinerie du Terroir. The company also extends its reach into the fresh, local, and organic produce sector through its Frais d'Ici and Bio&Co brands, catering to a growing consumer demand for sustainable and high-quality food products. With 1,597 stores across Europe, Teract has established a significant footprint in the consumer cyclical sector, leveraging its diversified retail portfolio to serve both gardening enthusiasts and health-conscious shoppers. The company’s dual focus on garden retail and organic food positions it uniquely in the market, allowing it to capitalize on trends in home improvement, pet care, and organic consumption. Despite operating in competitive segments, Teract’s strong brand recognition and extensive store network provide a solid foundation for market penetration and customer loyalty.

Revenue Profitability And Efficiency

Teract reported revenue of EUR 911.6 million for the fiscal year ending June 2024, reflecting its substantial retail operations. However, the company posted a net loss of EUR 68.9 million, with diluted EPS at -EUR 0.94, indicating profitability challenges. Operating cash flow was positive at EUR 10.8 million, but capital expenditures of EUR -19.7 million suggest ongoing investments in store operations and potential expansion.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight current earnings challenges, likely driven by operational costs or competitive pressures. Operating cash flow, though positive, is modest relative to revenue, indicating potential inefficiencies. The balance between capital expenditures and cash flow suggests a focus on maintaining and possibly expanding its retail footprint, though profitability remains a concern.

Balance Sheet And Financial Health

Teract’s balance sheet shows EUR 26.1 million in cash and equivalents against total debt of EUR 525.3 million, signaling a leveraged position. The high debt level relative to cash reserves may constrain financial flexibility, particularly in a challenging retail environment. Investors should monitor the company’s ability to manage debt and generate sustainable cash flows.

Growth Trends And Dividend Policy

With no dividend payments and a focus on store operations, Teract appears to prioritize reinvestment over shareholder returns. The company’s growth trajectory will depend on its ability to improve profitability and manage debt. The lack of dividends may reflect its current financial strain or a strategic decision to conserve capital for operational needs.

Valuation And Market Expectations

Teract’s market capitalization of approximately EUR 60.8 million suggests a modest valuation, likely reflecting its profitability challenges and leveraged balance sheet. The beta of 0.491 indicates lower volatility compared to the broader market, possibly due to its niche retail focus. Investors may be cautious given the company’s current financial performance.

Strategic Advantages And Outlook

Teract’s strengths lie in its extensive store network and strong brand portfolio, which provide a competitive edge in the specialty retail sector. However, the company must address profitability and debt management to sustain long-term growth. The outlook hinges on its ability to adapt to market trends, optimize operations, and potentially explore strategic partnerships or restructuring to enhance financial stability.

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