AlphaValue Corporate Services Fundamental Analysis FR
Back to
AlphaValue Corporate Services
This research has been commissioned and paid for by the company and is deemed to constitute an acceptable minor non-monetary benefit as defined in MiFID II

Chargeurs

CR 		Bloomberg   CRI FP
Support Services  /  France  Web Site   |   Investors Relation
Strong 2025 ambitions, luxury flavour
Target
Upside 157%
Price (€) 11.49
Target Price (€) 29.5
Market Cap (€M) 284
Debt

Funding has not been an issue as Chargeurs’ management has wisely accumulated excess resources to this end through a combination of private debt placings (Euro PP), the most recent of which launched at the end of 2020 for €100m, and various credit lines, which stood at €141m at the close of December 2020.

The group’s net debt position rose slightly in 2019-20, reaching €127m at end December, while the net debt/EBITDA ratio saw a significant decline due to the solid EBITDA generation in FY20 (€102m), falling from 2.0x the year prior to 1.2x. This low financial leverage should provide plenty of flexibility for future investments and capex to sustain Chargeurs’ ambitious 2025 revenue (€1.5bn) and operating income (€150m) targets.
Funding - Liquidity
Help
  12/21A 12/22E 12/23E 12/24E
EBITDA €M 73.8 69.8 83.8 102
Funds from operations (FFO) €M 43.0 49.2 58.8 72.2
Ordinary shareholders' equity €M 267 290 321 357
Gross debt €M 332 331 284 263
   o/w Less than 1 year - Gross debt €M 28.4 65.2 35.1 41.7
   o/w 1 to 5 year - Gross debt €M 174 149 139 120
   of which Y+2 €M 65.2 35.1 41.7 31.9
   of which Y+3 €M 35.1 41.7 31.9 40.0
   of which Y+4 €M 41.7 31.9 40.0 25.3
   of which Y+5 €M 31.9 40.0 25.3 22.9
   o/w Beyond 5 years - Gross debt €M 130 118 110 102
 + Gross Cash €M 215 200 158 145
 = Net debt / (cash) €M 117 131 126 118
Bank borrowings €M 332 327 282 262
Financial leases liabilities €M 0.00 0.00 0.00 0.00
Other financing €M 0.00 4.30 1.70 1.20
Gearing (at book value) % 45.6 42.8 40.1 34.2
Equity/Total asset (%) % 64.0 64.1 66.9 70.3
Adj. Net debt/EBITDA(R) x 2.01 2.33 1.89 1.48
Adjusted Gross Debt/EBITDA(R) x 4.88 5.13 3.71 2.84
Adj. gross debt/(Adj. gross debt+Equity) % 57.4 55.3 49.2 44.9
Ebit cover x 4.26 3.55 5.25 6.68
FFO/Gross Debt % 11.9 13.7 18.9 24.8
FFO/Net debt % 36.7 37.6 46.6 61.0
FCF/Adj. gross debt (%) % 15.1 6.54 10.5 14.2
(Gross cash+ "cash" FCF+undrawn)/ST debt x 9.48 3.43 5.42 4.46
"Cash" FCF/ST debt x 1.83 0.36 0.93 0.99
Credit Risk
Covenants
BeginEndTriggerConditionConsequence
30/06/2017 31/12/2023 Net debt/Ebitda(R) < 3.50 Early repayment
30/06/2017 31/12/2023 Gearing < 85.0 Early repayment
Changes to Story : 22/09/2022, Changes to Forecasts : 22/09/2022.