Poujoulat S.A. | Small-cap | Industrials

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Income Metrics

Balance Sheet Metrics

Total Assets 312.8M
Total Liabilities 172.9M
Shareholders Equity 139.9M
Debt to Equity 1.24

Cash Flow Metrics

Revenue & Profitability Trend

Poujoulat S.A Income Statement From 2020 to 2024

Metric20242023202220212020
Revenue i352.2M402.0M302.2M245.2M241.8M
Cost of Goods Sold i176.6M196.1M131.7M104.9M108.3M
Gross Profit i175.6M205.9M170.6M140.3M133.5M
Gross Margin % i49.9%51.2%56.4%57.2%55.2%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i15.8M14.8M11.5M52.3M50.7M
Other Operating Expenses i47.7M54.6M46.9M4.1M3.6M
Total Operating Expenses i63.5M69.4M58.3M56.4M54.4M
Operating Income i14.2M34.3M20.7M9.2M2.3M
Operating Margin % i4.0%8.5%6.9%3.7%1.0%
Non-Operating Items
Interest Income i390.0K354.0K218.0K17.0K507.0K
Interest Expense i3.0M1.1M783.0K782.0K731.0K
Other Non-Operating Income-----
Pre-tax Income i13.5M34.0M21.0M9.3M3.3M
Income Tax i3.5M8.3M6.3M2.4M630.0K
Effective Tax Rate % i26.0%24.4%29.8%25.3%19.1%
Net Income i10.0M26.2M14.7M6.9M2.2M
Net Margin % i2.8%6.5%4.9%2.8%0.9%
Key Metrics
EBITDA i27.8M46.5M31.9M19.3M13.5M
EPS (Basic) i-€3.14€7.13€0.83€0.25
EPS (Diluted) i-€3.14€7.13€0.83€0.25
Basic Shares Outstanding i-7836000195900078246257814141
Diluted Shares Outstanding i-7836000195900078246257814141

Income Statement Trend

Poujoulat S.A Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i7.4M10.8M24.2M15.2M8.6M
Short-term Investments i-----
Accounts Receivable i49.0M58.8M52.6M38.3M32.5M
Inventory i92.9M82.4M54.2M57.2M53.0M
Other Current Assets1.0K2.0K-6.1M-1.0K-
Total Current Assets i162.9M165.8M141.8M121.3M105.8M
Non-Current Assets
Property, Plant & Equipment i138.6M125.7M111.3M102.1M96.9M
Goodwill i23.1M21.6M22.2M22.2M23.5M
Intangible Assets i2.4M2.0M1.8M2.0M2.4M
Long-term Investments-----
Other Non-Current Assets3.0K-1.0K--3.0K-3.0K
Total Non-Current Assets i149.9M125.5M110.8M105.3M100.6M
Total Assets i312.8M291.4M252.6M226.6M206.4M
Liabilities
Current Liabilities
Accounts Payable i27.4M35.6M33.1M20.7M16.5M
Short-term Debt i--19.6M6.3M20.6M
Current Portion of Long-term Debt-----
Other Current Liabilities4.3M5.2M5.0M10.8M4.5M
Total Current Liabilities i56.4M72.4M65.3M53.1M44.6M
Non-Current Liabilities
Long-term Debt i111.4M80.0M71.8M69.3M53.9M
Deferred Tax Liabilities i--1.2M549.0K706.0K
Other Non-Current Liabilities1.0K---1.0K-2.0K
Total Non-Current Liabilities i116.5M86.1M78.8M83.4M77.5M
Total Liabilities i172.9M158.5M144.1M136.6M122.0M
Equity
Common Stock i36.0M36.0M12.0M12.0M12.0M
Retained Earnings i9.2M24.6M14.0M6.5M1.9M
Treasury Stock i---616.0K133.0K
Other Equity-----
Total Shareholders Equity i139.9M132.9M108.5M90.0M84.3M
Key Metrics
Total Debt i111.4M80.0M91.5M75.7M74.5M
Working Capital i106.5M93.4M76.5M68.1M61.2M

Balance Sheet Composition

Poujoulat S.A Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i10.0M26.2M14.7M6.9M2.2M
Depreciation & Amortization i-----
Stock-Based Compensation i-----
Working Capital Changes i-16.2M-27.3M7.0K625.0K-1.6M
Operating Cash Flow i-7.0M-1.3M13.8M7.6M1.6M
Investing Activities
Capital Expenditures i-31.5M-23.0M-13.7M-14.1M-22.7M
Acquisitions i-3.0M-2.5M-1.4M-370.0K-110.0K
Investment Purchases i-877.0K-1.3M-1.0M-638.0K-38.0K
Investment Sales i----897.0K
Investing Cash Flow i-35.4M-26.8M-15.5M-15.8M-21.9M
Financing Activities
Share Repurchases i----483.0K-133.0K
Dividends Paid i-2.5M-1.8M-1.2M-782.0K-782.0K
Debt Issuance i27.5M21.4M10.5M19.1M32.4M
Debt Repayment i-15.1M-11.2M-17.6M-11.1M-14.8M
Financing Cash Flow i10.2M8.4M-7.3M8.4M16.0M
Free Cash Flow i-28.6M-16.1M11.1M4.2M-11.3M
Net Change in Cash i-32.2M-19.8M-9.0M204.0K-4.4M

Cash Flow Trend

Poujoulat S.A Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 19.11
Forward P/E 1.62
Price to Book 0.50
Price to Sales 0.19
PEG Ratio 1.62

Profitability Ratios

Profit Margin 0.48%
Operating Margin 2.15%
Return on Equity 1.31%
Return on Assets 0.87%

Financial Health

Current Ratio 2.17
Debt to Equity 78.96
Beta 0.64

Per Share Data

EPS (TTM) €0.45
Book Value per Share €17.03
Revenue per Share €44.59

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
alpjt67.9M19.110.501.31%0.48%78.96
Compagnie de 49.5B17.542.0711.96%5.99%77.83
Tarkett S.A 1.1B25.091.41-9.49%-2.41%109.17
Serge Ferrari 80.9M13.220.78-10.93%-4.69%127.33
Placoplatre S.A 692.0M27.102.4711.94%5.54%1.03
Schneider Electric 123.8B27.334.5815.97%10.94%61.43

Financial data is updated regularly. All figures are in the company's reporting currency.