investorscraft@gmail.com

Intrinsic ValueVicat S.A. (VCT.PA)

Previous Close78.20
Intrinsic Value
Upside potential
Previous Close
78.20

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

Vicat S.A. is a leading player in the construction materials sector, specializing in the production and sale of cement, ready-mixed concrete, and aggregates. The company operates across three core segments: Cement, Concrete & Aggregates, and Other Products & Services. Its diversified product portfolio includes Portland cement, composite cements, and specialized concrete solutions, catering to a broad clientele ranging from general contractors to local authorities and residential developers. Vicat's market position is strengthened by its vertical integration, enabling control over the entire supply chain from raw materials to distribution. The company has a strong foothold in Europe, particularly in France, Switzerland, and Italy, while also maintaining a growing presence in emerging markets like Turkey, Egypt, and India. This geographic diversification mitigates regional economic risks and capitalizes on infrastructure growth in developing economies. Vicat's ancillary services, such as logistics and construction chemicals, further enhance its value proposition, making it a one-stop solution for construction needs. The company's long-standing heritage since 1853 underscores its reliability and adaptability in a cyclical industry.

Revenue Profitability And Efficiency

Vicat reported revenue of €3.88 billion for the latest fiscal year, with net income of €272.6 million, reflecting a net margin of approximately 7%. The company generated €700.9 million in operating cash flow, demonstrating robust cash conversion capabilities. Capital expenditures of €344.3 million indicate ongoing investments to maintain and expand production capacity, aligning with its growth strategy in key markets.

Earnings Power And Capital Efficiency

Diluted EPS stood at €6.08, highlighting the company's ability to translate top-line growth into shareholder returns. Vicat's capital efficiency is evident in its balanced approach to reinvestment and debt management, with a total debt of €1.78 billion against cash reserves of €535.7 million, suggesting prudent liquidity management despite leverage.

Balance Sheet And Financial Health

The company maintains a solid balance sheet with €535.7 million in cash and equivalents, providing flexibility to navigate market fluctuations. Total debt of €1.78 billion is manageable given its stable cash flows and EBITDA coverage. The current financial structure supports both operational needs and strategic initiatives without undue strain.

Growth Trends And Dividend Policy

Vicat has demonstrated consistent growth through geographic expansion and product diversification. A dividend of €2 per share reflects a commitment to returning capital to shareholders, supported by sustainable earnings and cash flow generation. The company's focus on emerging markets positions it well for long-term growth amid global infrastructure demand.

Valuation And Market Expectations

With a market capitalization of approximately €2.45 billion and a beta of 0.948, Vicat is viewed as a relatively stable investment within the cyclical construction materials sector. The valuation reflects expectations of steady performance, balanced by macroeconomic sensitivities such as raw material costs and construction activity levels.

Strategic Advantages And Outlook

Vicat's strategic advantages include its integrated business model, diversified geographic footprint, and long-term industry expertise. The outlook remains positive, driven by infrastructure development in emerging markets and operational efficiencies in mature regions. Challenges include inflationary pressures and competitive dynamics, but the company's scale and innovation capabilities provide resilience.

Sources

Company filings, Bloomberg

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