AlphaValue Corporate Services
This research has been commissioned and paid for by the company and does therefore not constitute an inducement caught by the prohibition under MiFID II


Bloomberg   CRI FP
Support Services  /  France  Web Site   |   Investors Relation
From an industrialist to a luxury player
Upside 33.1%
Price (€) 10.52
Market Cap (€M) 262
Perf. 1W: -11.6%
Perf. 1M: -20.7%
Perf. 3M: -12.0%
Perf Ytd: -9.93%
10 day relative perf. to stoxx600: -18.2%
20 day relative perf. to stoxx600: -18.2%
EPS change21/03/2019

Pricing acquired growth

Change in EPS2019 : € 1.21 vs 1.65-26.6%
2020 : € 1.68 vs 1.77-5.37%

While 2018 EBIT developments were up to scratch, below the line friction costs associated with an acquisition-based expansion strategy started to bite. The 2019 EPS downgrade reflects the same continuing friction costs plus a more cautious macro view of top-line growth and operating margins, most notably on the group's cash cow ("Protective Films"). From 2020, we allow for additional acquired growth, a €100m capital increase and higher debt to try and gauge the impact of ambitious acquisition projects aimed at reaching €1bn in consolidated revenues.

Change in Target Price€ 30.1 vs 31.1-3.36%

The target price's slight erosion is the net of near-term earnings downgrades (costs associated with acquisitions including opex and slower top-line growth) and the projected benefits of a successful deployment of the said external growth strategy. The fast growth plans are now allowed for in the prospective P&L and balance sheets as Chargeurs has been fairly accurate about its 2021 objective in top-line terms (€1bn in revenues).

Change in NAV€ 29.8 vs 30.7-2.71%

The NAV combines a resetting of the valuation of various businesses to higher market levels and forward-looking higher net debt with a quasi-zero net impact. This assumes that we give no value to the future acquired businesses for the time being while having a partial purchase cost.

Change in DCF€ 40.2 vs 36.1+11.4%

As out-years start from 2022, i.e. after an acquisition spree of value-enhancing businesses, the DCF is mechanically positively impacted even though we have allowed for an expanded number of shares (€100m rights issue).


18 Nov 19 Earnings/sales releases
Q3: another robust quarterly showing

18 Sep 19 Earnings/sales releases
H1: organic growth recovery and a brighter outl...

07 May 19 Earnings/sales releases
Successful acquired growth offsets organic sl...

21 Mar 19 EPS change
Pricing acquired growth

15 Mar 19 Earnings/sales releases
Solid 2018 execution confirms growth potential

31 Jan 19 Earnings/sales releases
Solid 2018 vintage