investorscraft@gmail.com

Intrinsic ValueTrigano S.A. (TRI.PA)

Previous Close168.20
Intrinsic Value
Upside potential
Previous Close
168.20

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

Trigano S.A. is a leading European manufacturer and distributor of leisure vehicles and related equipment, operating in the consumer cyclical sector. The company specializes in caravans, motorhomes, mobile homes, and camping accessories, catering to both individual consumers and professionals. Its revenue model is driven by direct sales through dealer networks, online platforms like Triganostore.com, and ancillary services such as vehicle rentals and financing. Trigano holds a strong market position in Europe, supported by its vertically integrated operations, which span design, manufacturing, and distribution. The company benefits from secular trends favoring outdoor leisure and mobile living, particularly in key markets like France and Germany. Its diversified product portfolio and focus on innovation in recreational vehicles reinforce its competitive edge in a niche but growing industry.

Revenue Profitability And Efficiency

Trigano reported revenue of €3.93 billion for the fiscal year ending August 2024, with net income of €374.4 million, reflecting a robust margin. Diluted EPS stood at €19.39, underscoring strong profitability. Operating cash flow was €53.3 million, though capital expenditures of €58.1 million indicate ongoing investments in production and distribution capabilities. The company’s ability to maintain healthy margins in a competitive market highlights operational efficiency.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its consistent net income and EPS growth, supported by efficient capital allocation. With a market cap of €2.45 billion, Trigano demonstrates solid returns on invested capital. Its lean operational structure and focus on high-margin segments, such as motorhome rentals and financing, further enhance capital efficiency and shareholder value.

Balance Sheet And Financial Health

Trigano maintains a conservative balance sheet, with €261.3 million in cash and equivalents against total debt of €216.6 million, indicating a strong liquidity position. The low debt-to-equity ratio reflects prudent financial management, reducing leverage risks. This stability supports the company’s ability to fund growth initiatives and weather cyclical downturns in the recreational vehicle market.

Growth Trends And Dividend Policy

Trigano has capitalized on rising demand for leisure vehicles, driven by post-pandemic travel trends. The company’s dividend policy, with a payout of €1.75 per share, signals confidence in sustained cash flow generation. Future growth may hinge on expanding its rental and financing services, as well as geographic diversification beyond core European markets.

Valuation And Market Expectations

Trading at a market cap of €2.45 billion and a beta of 1.098, Trigano is priced for moderate volatility aligned with the consumer cyclical sector. Investors likely anticipate steady growth, given the company’s niche dominance and resilient demand for recreational vehicles. Valuation multiples reflect expectations of sustained profitability and operational execution.

Strategic Advantages And Outlook

Trigano’s vertically integrated model and brand strength position it well to capitalize on long-term leisure trends. Challenges include supply chain volatility and economic sensitivity, but its diversified revenue streams and solid balance sheet provide resilience. The outlook remains positive, with opportunities in digital sales and premium product segments driving future performance.

Sources

Company filings, Euronext Paris disclosures

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