TopFunds

Chargeurs SA

PAR: CRI.PA

Stock price

8.13 EUR

(-69.23%) 5 years

manufacturingApparel - Manufacturers

Insider Transactions

5Y price score: (95)
Help

The price score is a basic measure of the stock's performance against the S&P 500 Index over a five-year period.

A score of 100 indicates that the stock did as well as the S&P 500 Index.

A score below 100 means the stock underperformed the index, while a score above 100 means it outperformed the S&P 500.

5Y return: -69.23%
DATE RANGE:
EUR PER SHARE

  • Stock price
  • Sales
  • Purchases
  • Stock awards

Transaction History

Trade log
No insider transactions available.

7.3

52-week range

11.4

8.13

Your model inputs

Required return / cost of capital
%
FCFF terminal growth rate
%

Your fair value & Margin of safety

To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.

Forecast:

Set price notification

Valuation

Free Cash Flow Yield

Help
FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per shareLearn more

(1.6) %

Dividend Yield TTM

18.5 %

Market cap

$ 196.5

Price / Earnings TTM

Help
P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per shareLearn more

(8.5)

Price / Book TTM

0.7

PEG TTM

Help
Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rateLearn more

0

Earnings growth and return

LTM

5YR

10YR

Total return (price & dividends)

(25.2) %

(57.2) %

8.2 %

Free cash flow per share growth

58.5 %

(105.8) %

(115.9) %

Earnings per share growth

(739) %

(153.6) %

(223.1) %

Dividends

Previous dividend:0.13 per share, Paid, Ex-div date Jun 24, 2025
Financials

all figures in EUR Millions except per share data

Periods:

View:

Forecast:

Help

Averages

based on historical growth rates (CAGR) and average margins for last 10 or max, available and up to 10 years.

Analysts

Average Revenue and Net Income forecast estimates from analysts who cover the stock.

Custom

you can edit default forecast based on averages or analysts consensus and use it to calculate fair value based on your assumptions.

ㅤ

Actual
10 year gagr
Estimated
Projected
Fiscal
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Average (A)
2026
2027
2028
2029
2030
Terminal
FISCAL PERIOD END DATES
SHOW FORECAST VS ACTUAL
01Earnings per share
Help
Diluted EPSLearn more
0.8
1.1
1.1
1.1
0.7
1.8
1.3
0.9
-
0.3
(1)
-
0.4
0.4
0.4
0.4
0.3
0.3
02FCF per share
0.9
0.9
0.7
(0.4)
-
2.5
2.2
(0.7)
(1.5)
1.2
(0.1)
-
(0.3)
(0.4)
(0.5)
(0.5)
(0.6)
(0.6)
03Dividends per share
Help
Adjusted for splitsLearn more
0.2
0.2
0.6
1
0.6
0.5
1.5
1
0.5
-
0.1
(4.2)%
-
-
-
-
-
-
04Dividends payout, %
20.9%
46%
26.2%
40.6%
57%
14.4%
57.8%
81%
573.3%
-
(12.1)%
-
-
-
-
-
-
-
05Revenue
$ 498.7
$ 506.4
$ 533
$ 573.3
$ 626.2
$ 822
$ 736.6
$ 733.9
$ 653.2
$ 729.6
$ 419.7
(1.7)%
$ 412.5
$ 405.5
$ 398.5
$ 391.7
$ 385
$ 396.6
06ㅤ% Change
-
1.5%
5.3%
7.6%
9.2%
31.3%
(10.4)%
(0.4)%
(11)%
11.7%
(42.5)%
(1.7)%
(1.7)%
(1.7)%
(1.7)%
(1.7)%
(1.7)%
(1.7)%
07Net Income
15.3
25
25.2
26.6
15.1
41
30.6
22.1
1.5
7.3
(24)
-
10.3
10.1
9.9
9.8
9.6
9.9
08ㅤ% Margin
3.1%
4.9%
4.7%
4.6%
2.4%
5%
4.2%
3%
0.2%
1%
(5.7)%
2.5% A
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
09CFO
32.4
31.1
30.7
14.4
25.5
73
64.9
(7.4)
(18.4)
43.6
21.6
(4)%
18.7
18.4
18.1
17.8
17.5
18
10ㅤ% Of revenue
6.5%
6.1%
5.8%
2.5%
4.1%
8.9%
8.8%
(1)%
(2.8)%
6%
5.2%
4.5% A
4.5%
4.5%
4.5%
4.5%
4.5%
4.5%
11CAPEX
(14.1)
(10.9)
(13.6)
(24.3)
(25.3)
(14.9)
(13)
(10.8)
(18.3)
(15.8)
(25.3)
6%
(26.8)
(28.4)
(30.2)
(32)
(33.9)
(35.9)
12ㅤ% Change
-
(22.7)%
24.8%
78.7%
4.1%
(41.1)%
(12.8)%
(16.9)%
69.4%
(13.7)%
60.1%
6% A
6%
6%
6%
6%
6%
6%
13FCFF
Help
Free Cash Flow to the Firm = Cash Flows from Operating Activities (09) – Capital Expenditures (11)Learn more
18.3
20.2
17.1
(9.9)
0.2
58.1
51.9
(18.2)
(36.7)
27.8
(3.7)
-
(8.1)
(10)
(12)
(14.2)
(16.4)
(17.9)
14Total assets
500.4
591.3
647.1
626.1
664
884.4
932.3
885.2
857.2
1,008
963.1
6.8%
1,028
1,098
1,172
1,251
1,336
1,427
15ㅤ% Change
-
18.2%
9.4%
(3.3)%
6.1%
33.2%
5.4%
(5.1)%
(3.2)%
17.5%
(4.4)%
6.8%
6.8%
6.8%
6.8%
6.8%
6.8%
6.8%
16Total liabilities
278
364
417.2
388.9
431.6
647.8
665.5
605.3
604.8
691.8
717.9
10%
766.5
818.3
873.7
932.8
996
1,063
17ㅤ% Of assets
55.6%
61.6%
64.5%
62.1%
65%
73.3%
71.4%
68.4%
70.6%
68.7%
74.5%
74.5% A
74.5%
74.5%
74.5%
74.5%
74.5%
74.5%
18Shareholders Equity
222.4
227.3
229.9
237.2
232.4
236.6
266.8
279.9
252.4
315.7
245.2
1%
261.8
279.5
298.4
318.6
340.2
363.2
19Net Debt
(23.3)
(3.2)
(8.9)
92.2
148.8
185.1
155.9
223.3
292.5
302.3
340.9
-
-
-
-
-
-
-
20Shares Outstanding
Help
Diluted Weighted-average Shares OutstandingLearn more
19,616
22,956
23,173
23,350
22,882
22,851
23,586
24,375
24,197
24,092
24,886
2.4%
25,485
26,099
26,728
27,371
28,030
28,705
21ㅤ% Change
-
17%
0.9%
0.8%
(2)%
(0.1)%
3.2%
3.4%
(0.7)%
(0.4)%
3.3%
2.4%
2.4%
2.4%
2.4%
2.4%
2.4%
2.4%
22ROA
3.1%
4.2%
3.9%
4.3%
2.3%
4.6%
3.3%
2.5%
0.2%
0.7%
(2.5)%
-
1%
0.9%
0.9%
0.8%
0.7%
0.7%
23ROE
6.9%
11%
11%
11.2%
6.5%
17.3%
11.5%
7.9%
0.6%
2.3%
(9.8)%
-
3.9%
3.6%
3.3%
3.1%
2.8%
2.7%
24Interest coverage
4.3
6.4
5
4.5
2.7
4.6
2.9
2.5
0.7
1.4
0.2
-
-
-
-
-
-
-
25Dividend Yield
1.8%
3.1%
1.1%
2.8%
2.2%
1.5%
2.9%
5.3%
3%
-
1.2%
-
-
-
-
-
-
-
26P/E Ratio
11.5
14.6
22.9
14.7
26.2
9.8
20
15.3
235.5
32.9
(10.4)
-
-
-
-
-
-
-
27Stock price range
5-9
7-16
16-27
15-28
15-22
9-20
17-29
11-26
6-16
9-13
10-13
-
-
-
-
-
-
-
28Market Cap
Help
End of Period Market CapLearn more
175.8
366.4
577.1
392.3
395.4
402.2
614.7
339.3
282.6
237.9
248.6
3.5%
(542.2)
(562.6)
(585)
(609.6)
(636.7)
-
29FCF Yield
10.4%
5.5%
3%
(2.5)%
0.1%
14.5%
8.4%
(5.4)%
(13)%
11.7%
(1.5)%
-
1.5%
1.8%
2.1%
2.3%
2.6%
-
30Average stock price
7
11.8
21.3
21.7
18.3
14.4
23.1
18.8
11.1
11.3
11.2
4.8%
(21.3)
(21.6)
(21.9)
(22.3)
(22.7)
-
31 CEO
MF
Mr. Michaël Fribourg