25 XP 0   0   10  
0coffee
Main menu
3rd party ad coffee SUPPORTERis ad-free.

Elior SCA
Buy, Hold or Sell?

Let's analyze Elior SCA together

I guess you are interested in Elior SCA. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Elior SCA. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about Elior SCA

I send you an email if I find something interesting about Elior SCA.

1. Quick Overview

1.1. Quick analysis of Elior SCA (30 sec.)










1.2. What can you expect buying and holding a share of Elior SCA? (30 sec.)

How much money do you get?

How much money do you get?
€0.00
When do you have the money?
1 year
How often do you get paid?
60.0%

What is your share worth?

Current worth
€3.05
Expected worth in 1 year
€1.86
How sure are you?
50.0%

+ What do you gain per year?

Total Gains per Share
€-1.19
Return On Investment
-46.5%

For what price can you sell your share?

Current Price per Share
€2.56
Expected price per share
€2.206 - €3.118
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Elior SCA (5 min.)




Live pricePrice per Share (EOD)
€2.56
Intrinsic Value Per Share
€0.53 - €4.05
Total Value Per Share
€3.58 - €7.10

2.2. Growth of Elior SCA (5 min.)




Is Elior SCA growing?

Current yearPrevious yearGrowGrow %
How rich?$807.8m$880.7m-$72.8m-9.0%

How much money is Elior SCA making?

Current yearPrevious yearGrowGrow %
Making money-$42.6m-$96.8m$54.1m126.8%
Net Profit Margin-0.7%-1.8%--

How much money comes from the company's main activities?

2.3. Financial Health of Elior SCA (5 min.)




2.4. Comparing to competitors in the Restaurants industry (5 min.)




  Industry Rankings (Restaurants)  


Richest
#16 / 170

Most Revenue
#4 / 170

Most Profit
#168 / 170

Most Efficient
#112 / 170
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Elior SCA?

Welcome investor! Elior SCA's management wants to use your money to grow the business. In return you get a share of Elior SCA.

First you should know what it really means to hold a share of Elior SCA. And how you can make/lose money.

Speculation

The Price per Share of Elior SCA is €2.56. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Elior SCA.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Elior SCA, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is €3.05. Based on the TTM, the Book Value Change Per Share is €-0.30 per quarter. Based on the YOY, the Book Value Change Per Share is €0.45 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is €0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Elior SCA.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 % of Price per Share% of Price per Share% of Price per Share% of Price per Share% of Price per Share
Usd Eps-0.17-6.5%-0.17-6.5%-0.38-14.9%-0.94-36.8%-0.20-7.8%
Usd Book Value Change Per Share-0.31-12.1%-0.31-12.1%0.4718.5%-0.74-28.9%-0.23-8.9%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.041.6%0.124.5%
Usd Total Gains Per Share-0.31-12.1%-0.31-12.1%0.4718.5%-0.70-27.3%-0.11-4.4%
Usd Price Per Share3.78-3.78-2.02-3.82-10.80-
Price to Earnings Ratio-22.58--22.58--5.28--9.71-19.05-
Price-to-Total Gains Ratio-12.22--12.22-4.27--6.62-5.52-
Price to Book Ratio1.19-1.19-0.58-1.00-1.88-
Price-to-Total Gains Ratio-12.22--12.22-4.27--6.62-5.52-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share2.665216
Number of shares375
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.04
Usd Book Value Change Per Share-0.31-0.74
Usd Total Gains Per Share-0.31-0.70
Gains per Quarter (375 shares)-116.14-262.06
Gains per Year (375 shares)-464.56-1,048.25
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10-465-47562-1110-1058
20-929-940123-2220-2106
30-1394-1405185-3330-3154
40-1858-1870247-4440-4202
50-2323-2335309-5550-5250
60-2787-2800370-6660-6298
70-3252-3265432-7770-7346
80-3716-3730494-8880-8394
90-4181-4195555-9990-9442
100-4646-4660617-11100-10490

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share0.01.00.00.0%0.03.00.00.0%0.05.00.00.0%5.05.00.050.0%8.06.06.040.0%
Book Value Change Per Share0.01.00.00.0%1.02.00.033.3%1.04.00.020.0%5.05.00.050.0%14.06.00.070.0%
Dividend per Share0.00.01.00.0%0.00.03.00.0%1.00.04.020.0%6.00.04.060.0%13.00.07.065.0%
Total Gains per Share0.01.00.00.0%1.02.00.033.3%1.04.00.020.0%5.05.00.050.0%14.06.00.070.0%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Elior SCA compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share---0.297-0.2970%0.454-165%-0.711+139%-0.218-27%
Book Value Per Share--3.0463.0460%3.343-9%3.581-15%4.874-38%
Current Ratio--0.6280.6280%0.731-14%0.694-9%0.747-16%
Debt To Asset Ratio--0.7960.7960%0.779+2%0.747+7%0.709+12%
Debt To Equity Ratio--3.9123.9120%3.527+11%3.047+28%2.604+50%
Dividend Per Share----0%-0%0.040-100%0.111-100%
Enterprise Value---1964136021.200-1964136021.2000%-2450837714.000+25%-1692170745.840-14%-251629486.920-87%
Eps---0.161-0.1610%-0.368+128%-0.904+462%-0.191+18%
Ev To Ebitda Ratio---6.398-6.3980%-19.451+204%-1.665-74%0.494-1395%
Ev To Sales Ratio---0.324-0.3240%-0.469+45%-0.354+9%-0.074-77%
Free Cash Flow Per Share--0.7650.7650%-0.237+131%-0.033+104%0.172+345%
Free Cash Flow To Equity Per Share--0.5930.5930%-0.296+150%0.086+588%-0.261+144%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--4.054--------
Intrinsic Value_10Y_min--0.533--------
Intrinsic Value_1Y_max--0.223--------
Intrinsic Value_1Y_min---0.012--------
Intrinsic Value_3Y_max--0.810--------
Intrinsic Value_3Y_min--0.021--------
Intrinsic Value_5Y_max--1.565--------
Intrinsic Value_5Y_min--0.115--------
Market Cap647797760.000-43%925863978.800925863978.8000%491162286.000+89%929229254.1600%2625880513.080-65%
Net Profit Margin---0.007-0.0070%-0.018+163%-0.054+695%-0.019+182%
Operating Margin--0.0190.0190%-0.008+144%-0.035+283%0.000+102%
Operating Ratio--0.9780.9780%0.994-2%1.011-3%0.9830%
Pb Ratio0.841-42%1.1931.1930%0.581+106%0.995+20%1.885-37%
Pe Ratio-15.908+30%-22.582-22.5820%-5.281-77%-9.709-57%19.045-219%
Price Per Share2.560-42%3.6343.6340%1.941+87%3.667-1%10.375-65%
Price To Free Cash Flow Ratio3.345-42%4.7484.7480%-8.186+272%-18.763+495%17.305-73%
Price To Total Gains Ratio-8.606+30%-12.216-12.2160%4.271-386%-6.616-46%5.522-321%
Quick Ratio--0.3420.3420%0.538-36%0.456-25%0.543-37%
Return On Assets---0.011-0.0110%-0.024+125%-0.066+512%-0.023+118%
Return On Equity---0.053-0.0530%-0.110+108%-0.248+370%-0.094+78%
Total Gains Per Share---0.297-0.2970%0.454-165%-0.671+126%-0.108-64%
Usd Book Value--807893600.000807893600.0000%880770600.000-8%944485920.000-14%1284498769.000-37%
Usd Book Value Change Per Share---0.310-0.3100%0.473-165%-0.740+139%-0.227-27%
Usd Book Value Per Share--3.1713.1710%3.481-9%3.728-15%5.074-38%
Usd Dividend Per Share----0%-0%0.041-100%0.115-100%
Usd Enterprise Value---2044862011.671-2044862011.6710%-2551567144.045+25%-1761718963.494-14%-261971458.832-87%
Usd Eps---0.168-0.1680%-0.383+128%-0.941+462%-0.199+18%
Usd Free Cash Flow--203014500.000203014500.0000%-62466000.000+131%-8537020.000+104%45444015.000+347%
Usd Free Cash Flow Per Share--0.7970.7970%-0.247+131%-0.035+104%0.179+345%
Usd Free Cash Flow To Equity Per Share--0.6170.6170%-0.309+150%0.090+588%-0.272+144%
Usd Market Cap674422247.936-43%963916988.329963916988.3290%511349055.955+89%967420576.5060%2733804202.168-65%
Usd Price Per Share2.665-42%3.7833.7830%2.021+87%3.818-1%10.801-65%
Usd Profit---42685100.000-42685100.0000%-96822300.000+127%-238203680.000+458%-71429871.000+67%
Usd Revenue--6301778300.0006301778300.0000%5437665300.000+16%4869016480.000+29%5517122052.000+14%
Usd Total Gains Per Share---0.310-0.3100%0.473-165%-0.699+126%-0.112-64%
 EOD+4 -4MRQTTM+0 -0YOY+22 -155Y+21 -1810Y+18 -21

3.3 Fundamental Score

Let's check the fundamental score of Elior SCA based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-15.908
Price to Book Ratio (EOD)Between0-10.841
Net Profit Margin (MRQ)Greater than0-0.007
Operating Margin (MRQ)Greater than00.019
Quick Ratio (MRQ)Greater than10.342
Current Ratio (MRQ)Greater than10.628
Debt to Asset Ratio (MRQ)Less than10.796
Debt to Equity Ratio (MRQ)Less than13.912
Return on Equity (MRQ)Greater than0.15-0.053
Return on Assets (MRQ)Greater than0.05-0.011
Total3/10 (30.0%)

3.4 Technical Score

Let's check the technical score of Elior SCA based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5039.989
Ma 20Greater thanMa 502.623
Ma 50Greater thanMa 1002.854
Ma 100Greater thanMa 2003.321
OpenGreater thanClose2.546
Total1/5 (20.0%)

4. In-depth Analysis

4.1 About Elior SCA

Elior Group SA offers contract catering and support services in France and internationally. The company provides contract catering services to business and industry, education, and healthcare sectors under the Elior brand. It also offers a range of value-added services under the Elior Services brand, such as cleaning services, facility management, electrical and climate engineering, multi-technology maintenance, hosting and reception services, remote surveillance, energy efficiency, public lighting, green spaces, temporary employment agencies, and subcontracting in the engineering and aerospace industries, etc. The company operates approximately 20,250 restaurants and points of sale. Elior Group SA was founded in 1991 and is headquartered in Paris, France.

Fundamental data was last updated by Penke on 2025-01-15 03:50:05.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is not making a profit/loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is unable to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is just able to pay all its debts by selling its assets.
The company is unable to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is cheap.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Elior SCA earns for each €1 of revenue.

  • Above 10% is considered healthy but always compare Elior SCA to the Restaurants industry mean.
  • A Net Profit Margin of -0.7% means that €-0.01 for each €1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Elior SCA:

  • The MRQ is -0.7%. The company is not making a profit/loss.
  • The TTM is -0.7%. The company is not making a profit/loss.
Trends
Current periodCompared to+/- 
MRQ-0.7%TTM-0.7%0.0%
TTM-0.7%YOY-1.8%+1.1%
TTM-0.7%5Y-5.4%+4.7%
5Y-5.4%10Y-1.9%-3.5%
Compared to industry (Restaurants)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.7%2.8%-3.5%
TTM-0.7%2.7%-3.4%
YOY-1.8%2.3%-4.1%
5Y-5.4%-0.1%-5.3%
10Y-1.9%1.4%-3.3%
4.3.1.2. Return on Assets

Shows how efficient Elior SCA is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Elior SCA to the Restaurants industry mean.
  • -1.1% Return on Assets means that Elior SCA generated €-0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Elior SCA:

  • The MRQ is -1.1%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -1.1%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-1.1%TTM-1.1%0.0%
TTM-1.1%YOY-2.4%+1.3%
TTM-1.1%5Y-6.6%+5.5%
5Y-6.6%10Y-2.3%-4.2%
Compared to industry (Restaurants)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.1%1.3%-2.4%
TTM-1.1%1.4%-2.5%
YOY-2.4%1.1%-3.5%
5Y-6.6%0.5%-7.1%
10Y-2.3%0.8%-3.1%
4.3.1.3. Return on Equity

Shows how efficient Elior SCA is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Elior SCA to the Restaurants industry mean.
  • -5.3% Return on Equity means Elior SCA generated €-0.05 for each €1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Elior SCA:

  • The MRQ is -5.3%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -5.3%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-5.3%TTM-5.3%0.0%
TTM-5.3%YOY-11.0%+5.7%
TTM-5.3%5Y-24.8%+19.6%
5Y-24.8%10Y-9.4%-15.4%
Compared to industry (Restaurants)
PeriodCompanyIndustry (mean)+/- 
MRQ-5.3%4.6%-9.9%
TTM-5.3%4.2%-9.5%
YOY-11.0%3.3%-14.3%
5Y-24.8%-0.1%-24.7%
10Y-9.4%1.2%-10.6%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Elior SCA.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Elior SCA is operating .

  • Measures how much profit Elior SCA makes for each €1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Elior SCA to the Restaurants industry mean.
  • An Operating Margin of 1.9% means the company generated €0.02  for each €1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Elior SCA:

  • The MRQ is 1.9%. The company is operating less efficient.
  • The TTM is 1.9%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ1.9%TTM1.9%0.0%
TTM1.9%YOY-0.8%+2.7%
TTM1.9%5Y-3.5%+5.4%
5Y-3.5%10Y0.0%-3.4%
Compared to industry (Restaurants)
PeriodCompanyIndustry (mean)+/- 
MRQ1.9%6.3%-4.4%
TTM1.9%5.8%-3.9%
YOY-0.8%4.5%-5.3%
5Y-3.5%2.2%-5.7%
10Y0.0%4.1%-4.1%
4.3.2.2. Operating Ratio

Measures how efficient Elior SCA is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Restaurants industry mean).
  • An Operation Ratio of 0.98 means that the operating costs are €0.98 for each €1 in net sales.

Let's take a look of the Operating Ratio trends of Elior SCA:

  • The MRQ is 0.978. The company is less efficient in keeping operating costs low.
  • The TTM is 0.978. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.978TTM0.9780.000
TTM0.978YOY0.994-0.015
TTM0.9785Y1.011-0.033
5Y1.01110Y0.983+0.028
Compared to industry (Restaurants)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9781.015-0.037
TTM0.9781.015-0.037
YOY0.9941.006-0.012
5Y1.0111.072-0.061
10Y0.9831.048-0.065
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Elior SCA.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Elior SCA is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Restaurants industry mean).
  • A Current Ratio of 0.63 means the company has €0.63 in assets for each €1 in short-term debts.

Let's take a look of the Current Ratio trends of Elior SCA:

  • The MRQ is 0.628. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.628. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.628TTM0.6280.000
TTM0.628YOY0.731-0.103
TTM0.6285Y0.694-0.065
5Y0.69410Y0.747-0.054
Compared to industry (Restaurants)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6280.731-0.103
TTM0.6280.753-0.125
YOY0.7310.815-0.084
5Y0.6940.891-0.197
10Y0.7471.026-0.279
4.4.3.2. Quick Ratio

Measures if Elior SCA is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Elior SCA to the Restaurants industry mean.
  • A Quick Ratio of 0.34 means the company can pay off €0.34 for each €1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Elior SCA:

  • The MRQ is 0.342. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.342. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.342TTM0.3420.000
TTM0.342YOY0.538-0.195
TTM0.3425Y0.456-0.114
5Y0.45610Y0.543-0.087
Compared to industry (Restaurants)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3420.317+0.025
TTM0.3420.338+0.004
YOY0.5380.439+0.099
5Y0.4560.521-0.065
10Y0.5430.664-0.121
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Elior SCA.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Elior SCA assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Elior SCA to Restaurants industry mean.
  • A Debt to Asset Ratio of 0.80 means that Elior SCA assets are financed with 79.6% credit (debt) and the remaining percentage (100% - 79.6%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Elior SCA:

  • The MRQ is 0.796. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.796. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.796TTM0.7960.000
TTM0.796YOY0.779+0.017
TTM0.7965Y0.747+0.049
5Y0.74710Y0.709+0.038
Compared to industry (Restaurants)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7960.696+0.100
TTM0.7960.696+0.100
YOY0.7790.685+0.094
5Y0.7470.684+0.063
10Y0.7090.579+0.130
4.5.4.2. Debt to Equity Ratio

Measures if Elior SCA is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Elior SCA to the Restaurants industry mean.
  • A Debt to Equity ratio of 391.2% means that company has €3.91 debt for each €1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Elior SCA:

  • The MRQ is 3.912. The company is unable to pay all its debts with equity. -1
  • The TTM is 3.912. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ3.912TTM3.9120.000
TTM3.912YOY3.527+0.386
TTM3.9125Y3.047+0.866
5Y3.04710Y2.604+0.442
Compared to industry (Restaurants)
PeriodCompanyIndustry (mean)+/- 
MRQ3.9121.669+2.243
TTM3.9121.691+2.221
YOY3.5271.810+1.717
5Y3.0471.862+1.185
10Y2.6041.627+0.977
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every €1 in earnings Elior SCA generates.

  • Above 15 is considered overpriced but always compare Elior SCA to the Restaurants industry mean.
  • A PE ratio of -22.58 means the investor is paying €-22.58 for every €1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Elior SCA:

  • The EOD is -15.908. Based on the earnings, the company is expensive. -2
  • The MRQ is -22.582. Based on the earnings, the company is expensive. -2
  • The TTM is -22.582. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-15.908MRQ-22.582+6.674
MRQ-22.582TTM-22.5820.000
TTM-22.582YOY-5.281-17.301
TTM-22.5825Y-9.709-12.873
5Y-9.70910Y19.045-28.754
Compared to industry (Restaurants)
PeriodCompanyIndustry (mean)+/- 
EOD-15.90810.609-26.517
MRQ-22.58212.824-35.406
TTM-22.58212.576-35.158
YOY-5.28111.566-16.847
5Y-9.70911.815-21.524
10Y19.04517.983+1.062
4.6.2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Elior SCA:

  • The EOD is 3.345. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 4.748. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 4.748. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD3.345MRQ4.748-1.403
MRQ4.748TTM4.7480.000
TTM4.748YOY-8.186+12.934
TTM4.7485Y-18.763+23.511
5Y-18.76310Y17.305-36.068
Compared to industry (Restaurants)
PeriodCompanyIndustry (mean)+/- 
EOD3.3457.852-4.507
MRQ4.7489.285-4.537
TTM4.7487.202-2.454
YOY-8.1867.820-16.006
5Y-18.7638.186-26.949
10Y17.3056.727+10.578
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

Measures if the stock price of Elior SCA is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Restaurants industry mean).
  • A PB ratio of 1.19 means the investor is paying €1.19 for each €1 in book value.

Let's take a look of the Price to Book Ratio trends of Elior SCA:

  • The EOD is 0.841. Based on the equity, the company is cheap. +2
  • The MRQ is 1.193. Based on the equity, the company is underpriced. +1
  • The TTM is 1.193. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD0.841MRQ1.193-0.353
MRQ1.193TTM1.1930.000
TTM1.193YOY0.581+0.613
TTM1.1935Y0.995+0.198
5Y0.99510Y1.885-0.889
Compared to industry (Restaurants)
PeriodCompanyIndustry (mean)+/- 
EOD0.8411.867-1.026
MRQ1.1932.001-0.808
TTM1.1932.110-0.917
YOY0.5812.526-1.945
5Y0.9952.761-1.766
10Y1.8853.041-1.156
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2020-09-302021-09-302022-09-302023-09-302024-09-30
EBIT  -329,000242,000-87,000-261,000-348,000304,000-44,000159,000115,000
Operating Income  -314,000228,000-86,000-159,000-245,000235,000-10,000141,000131,000



6.2. Latest Balance Sheet

Balance Sheet of 2024-09-30. Currency in EUR. All numbers in thousands.

Summary
Total Assets3,808,000
Total Liabilities3,032,000
Total Stockholder Equity775,000
 As reported
Total Liabilities 3,032,000
Total Stockholder Equity+ 775,000
Total Assets = 3,808,000

Assets

Total Assets3,808,000
Total Current Assets1,193,000
Long-term Assets2,615,000
Total Current Assets
Cash And Cash Equivalents 142,000
Net Receivables 508,000
Other Current Assets 952,000
Total Current Assets  (as reported)1,193,000
Total Current Assets  (calculated)1,602,000
+/- 409,000
Long-term Assets
Property Plant Equipment 443,000
Goodwill 1,676,000
Intangible Assets 242,000
Long-term Assets Other 177,000
Long-term Assets  (as reported)2,615,000
Long-term Assets  (calculated)2,538,000
+/- 77,000

Liabilities & Shareholders' Equity

Total Current Liabilities1,899,000
Long-term Liabilities1,133,000
Total Stockholder Equity775,000
Total Current Liabilities
Short-term Debt 389,000
Short Long Term Debt 324,000
Accounts payable 658,000
Other Current Liabilities 175,000
Total Current Liabilities  (as reported)1,899,000
Total Current Liabilities  (calculated)1,546,000
+/- 353,000
Long-term Liabilities
Long term Debt 887,000
Capital Lease Obligations 194,000
Long-term Liabilities Other 5,000
Long-term Liabilities  (as reported)1,133,000
Long-term Liabilities  (calculated)1,086,000
+/- 47,000
Total Stockholder Equity
Common Stock3,000
Other Stockholders Equity 772,000
Total Stockholder Equity (as reported)775,000
Total Stockholder Equity (calculated)775,000
+/-0
Other
Capital Stock3,000
Cash and Short Term Investments 142,000
Common Stock Shares Outstanding 254,778
Liabilities and Stockholders Equity 3,808,000
Net Debt 1,263,000
Net Invested Capital 1,986,000
Net Working Capital -706,000
Property Plant and Equipment Gross 1,374,000
Short Long Term Debt Total 1,405,000



6.3. Balance Sheets Structured

Currency in EUR. All numbers in thousands.

 Trend2024-09-302023-09-302022-09-302021-09-302020-09-302019-09-302018-09-302017-09-302016-09-302015-09-302014-09-302013-09-302012-09-302011-09-302005-09-302004-09-302003-09-302002-09-302001-09-302000-09-30
> Total Assets 
1,672,000
2,030,700
1,978,200
1,919,500
1,925,700
1,947,400
3,923,400
4,169,500
4,598,300
4,694,900
4,761,800
5,117,500
5,192,800
5,366,000
3,768,000
3,539,000
3,536,000
3,299,000
3,833,000
3,808,000
3,808,0003,833,0003,299,0003,536,0003,539,0003,768,0005,366,0005,192,8005,117,5004,761,8004,694,9004,598,3004,169,5003,923,4001,947,4001,925,7001,919,5001,978,2002,030,7001,672,000
   > Total Current Assets 
0
0
0
0
0
0
1,147,700
1,116,300
1,283,600
1,293,200
1,306,700
1,335,200
1,202,200
1,276,100
941,000
856,000
881,000
947,000
1,206,000
1,193,000
1,193,0001,206,000947,000881,000856,000941,0001,276,1001,202,2001,335,2001,306,7001,293,2001,283,6001,116,3001,147,700000000
       Cash And Cash Equivalents 
155,400
85,900
60,700
75,500
75,500
81,400
408,700
109,400
210,000
220,200
210,400
160,600
139,600
142,500
83,000
41,000
80,000
64,000
45,000
142,000
142,00045,00064,00080,00041,00083,000142,500139,600160,600210,400220,200210,000109,400408,70081,40075,50075,50060,70085,900155,400
       Short-term Investments 
140,100
88,500
45,100
72,000
111,000
29,900
-14,600
-7,600
-19,000
21,300
-4,900
-6,800
16,400
-16,700
-73,000
-86,000
-93,000
-85,000
44,000
0
044,000-85,000-93,000-86,000-73,000-16,70016,400-6,800-4,90021,300-19,000-7,600-14,60029,900111,00072,00045,10088,500140,100
       Net Receivables 
333,500
399,000
467,600
314,600
314,200
338,900
609,700
851,800
868,600
878,500
890,900
928,400
807,400
844,000
660,000
611,000
598,000
655,000
798,000
508,000
508,000798,000655,000598,000611,000660,000844,000807,400928,400890,900878,500868,600851,800609,700338,900314,200314,600467,600399,000333,500
       Inventory 
29,500
56,000
53,100
51,500
50,900
58,300
68,100
85,200
94,200
94,500
96,000
116,700
123,000
132,200
94,000
102,000
96,000
99,000
107,000
99,000
99,000107,00099,00096,000102,00094,000132,200123,000116,70096,00094,50094,20085,20068,10058,30050,90051,50053,10056,00029,500
   > Long-term Assets 
0
0
0
0
0
0
2,775,700
3,053,200
3,314,700
3,401,700
3,455,100
3,782,300
3,990,600
4,090,000
2,827,000
2,683,000
2,655,000
2,352,000
2,627,000
2,615,000
2,615,0002,627,0002,352,0002,655,0002,683,0002,827,0004,090,0003,990,6003,782,3003,455,1003,401,7003,314,7003,053,2002,775,700000000
       Property Plant Equipment 
162,900
233,400
232,700
244,900
235,700
266,300
402,100
488,400
489,500
498,400
510,500
574,900
667,500
746,700
393,000
531,000
488,000
399,000
473,000
443,000
443,000473,000399,000488,000531,000393,000746,700667,500574,900510,500498,400489,500488,400402,100266,300235,700244,900232,700233,400162,900
       Goodwill 
512,500
768,600
749,600
736,400
741,800
769,000
2,116,400
2,230,900
2,411,600
2,360,200
2,376,000
2,542,000
2,561,700
2,541,200
1,851,000
1,719,000
1,731,000
1,577,000
1,680,000
1,676,000
1,676,0001,680,0001,577,0001,731,0001,719,0001,851,0002,541,2002,561,7002,542,0002,376,0002,360,2002,411,6002,230,9002,116,400769,000741,800736,400749,600768,600512,500
       Long Term Investments 
0
0
0
0
0
0
0
0
0
4,800
24,400
39,200
52,500
38,000
17,000
0
0
0
0
0
0000017,00038,00052,50039,20024,4004,800000000000
       Intangible Assets 
780,100
1,042,800
1,022,700
1,033,000
1,003,300
1,029,600
63,000
108,100
143,600
260,200
294,100
378,800
479,200
524,500
262,000
242,000
226,000
186,000
257,000
242,000
242,000257,000186,000226,000242,000262,000524,500479,200378,800294,100260,200143,600108,10063,0001,029,6001,003,3001,033,0001,022,7001,042,800780,100
       Long-term Assets Other 
0
0
0
0
0
0
-300
-100
-200
28,900
-200
-100
28,800
400
7,000
8,000
6,000
121,000
132,000
177,000
177,000132,000121,0006,0008,0007,00040028,800-100-20028,900-200-100-300000000
> Total Liabilities 
1,225,000
1,559,900
1,495,500
1,338,900
1,337,600
1,343,700
2,951,800
3,550,600
3,939,600
3,372,300
3,275,700
3,560,100
3,575,100
3,895,300
2,098,000
2,407,000
2,485,000
2,568,000
2,987,000
3,032,000
3,032,0002,987,0002,568,0002,485,0002,407,0002,098,0003,895,3003,575,1003,560,1003,275,7003,372,3003,939,6003,550,6002,951,8001,343,7001,337,6001,338,9001,495,5001,559,9001,225,000
   > Total Current Liabilities 
697,500
802,700
680,200
755,200
687,000
811,200
1,129,800
1,383,300
1,510,900
1,503,600
1,526,200
1,460,700
1,643,800
1,721,800
1,238,000
1,291,000
1,262,000
1,267,000
1,650,000
1,899,000
1,899,0001,650,0001,267,0001,262,0001,291,0001,238,0001,721,8001,643,8001,460,7001,526,2001,503,6001,510,9001,383,3001,129,800811,200687,000755,200680,200802,700697,500
       Short-term Debt 
0
0
0
0
0
0
57,600
76,900
136,100
90,000
123,500
-679,300
-691,700
99,500
24,000
60,000
80,000
119,000
202,000
389,000
389,000202,000119,00080,00060,00024,00099,500-691,700-679,300123,50090,000136,10076,90057,600000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
68,200
116,700
11,500
75,100
84,500
16,000
2,000
22,000
11,000
135,000
324,000
324,000135,00011,00022,0002,00016,00084,50075,10011,500116,70068,200000000000
       Accounts payable 
239,200
303,900
322,200
307,300
324,400
340,200
495,300
631,400
667,200
687,000
701,000
729,700
793,000
850,000
550,000
448,000
521,000
575,000
646,000
658,000
658,000646,000575,000521,000448,000550,000850,000793,000729,700701,000687,000667,200631,400495,300340,200324,400307,300322,200303,900239,200
       Other Current Liabilities 
289,200
325,800
328,700
324,900
337,400
378,800
97,800
160,700
-497,500
-572,500
-570,100
-536,800
-572,300
143,600
113,000
176,000
115,000
47,000
155,000
175,000
175,000155,00047,000115,000176,000113,000143,600-572,300-536,800-570,100-572,500-497,500160,70097,800378,800337,400324,900328,700325,800289,200
   > Long-term Liabilities 
0
0
0
0
0
0
1,822,000
2,167,300
2,428,700
1,868,700
1,749,500
2,099,400
1,931,300
2,173,500
860,000
1,116,000
1,223,000
1,301,000
1,337,000
1,133,000
1,133,0001,337,0001,301,0001,223,0001,116,000860,0002,173,5001,931,3002,099,4001,749,5001,868,7002,428,7002,167,3001,822,000000000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
1,846,000
1,685,300
1,874,000
602,000
973,000
1,093,000
1,205,000
0
0
001,205,0001,093,000973,000602,0001,874,0001,685,3001,846,00000000000000
       Capital Lease Obligations Min Short Term Debt
0
0
0
0
0
0
-57,600
-76,900
-136,100
-90,000
-123,500
708,400
717,200
-99,500
-24,000
190,000
166,000
80,000
20,000
-195,000
-195,00020,00080,000166,000190,000-24,000-99,500717,200708,400-123,500-90,000-136,100-76,900-57,600000000
       Long-term Liabilities Other 
0
0
0
0
0
0
0
0
0
0
0
23,800
29,600
107,200
70,000
18,000
16,000
-5,000
6,000
5,000
5,0006,000-5,00016,00018,00070,000107,20029,60023,80000000000000
> Total Stockholder Equity
425,900
431,800
440,100
559,800
580,100
591,900
960,600
568,800
591,100
1,278,400
1,455,500
1,516,200
1,563,200
1,459,800
1,668,000
1,135,000
1,059,000
772,000
847,000
775,000
775,000847,000772,0001,059,0001,135,0001,668,0001,459,8001,563,2001,516,2001,455,5001,278,400591,100568,800960,600591,900580,100559,800440,100431,800425,900
   Common Stock
3,900
3,900
3,900
5,000
5,100
5,000
1,400
1,100
1,100
1,600
1,700
1,700
1,700
1,700
2,000
2,000
2,000
2,000
3,000
3,000
3,0003,0002,0002,0002,0002,0001,7001,7001,7001,7001,6001,1001,1001,4005,0005,1005,0003,9003,9003,900
   Retained Earnings Total Equity00000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
-648,500
-858,500
-911,100
-948,400
-985,500
-971,700
-974,800
-1,063,000
254,000
-522,000
-131,000
-378,000
-82,000
0
0-82,000-378,000-131,000-522,000254,000-1,063,000-974,800-971,700-985,500-948,400-911,100-858,500-648,500000000
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
1,400,500
1,474,900
1,440,000
1,412,000
1,665,000
1,189,000
1,148,000
0
0
001,148,0001,189,0001,665,0001,412,0001,440,0001,474,9001,400,50000000000000
   Treasury Stock00000000000000-32,300-3,400-2,900-2,600-2,6000
   Other Stockholders Equity 
0
0
0
0
0
0
860,300
597,800
581,300
1,229,000
985,500
971,700
974,800
1,063,000
1,412,000
651,000
956,000
343,000
844,000
772,000
772,000844,000343,000956,000651,0001,412,0001,063,000974,800971,700985,5001,229,000581,300597,800860,300000000



6.4. Balance Sheets

Currency in EUR. All numbers in thousands.




6.5. Cash Flows

Currency in EUR. All numbers in thousands.