olivLaw · European equity research
ROCHE BOBOIS RBO.PA
France · Euronext Paris · ISIN FR0013344173 · Vertical: Listed companies from France
Roche Bobois is a French luxury furniture and decoration group operating through company-owned and franchised stores, present in 54 countries. The company remains exposed to an uncertain macroeconomic climate and rising energy and wage costs in its production countries.
At the close of 05 Nov 2026, ROCHE BOBOIS (RBO.PA) stock was 15.55 EUR (+6.51% on the day), with market capitalisation 155.0 m EUR, P/E 15.7 on diluted EPS of 0.99 EUR over the last 12 months, beta 0.36, 52-week range 12.30–36.30 EUR.
Data as of · AI analysis dated · Source: ESEF annual reports and closing prices, computed by olivLaw.
Price history
Loading chart…
Technical reading
- RSI (14)
- 53.1
- neutral
- Bollinger (20, 2)
- 12.05 – 16.65
- in the upper half of the band · %B 0.76 · band width 32.0%
- SMA 50 / 200
- 17.17 / 23.22
- downtrend (price < SMA50 < SMA200)
- MACD (12, 26, 9)
- -0.80 / -1.14
- MACD above signal
Indicators describe past prices; on their own they do not predict direction. On our history the RSI ≤ 40 filter added no return (see the signals methodology).
Performance
| Company | EURO STOXX 50 | vs EURO STOXX 50 | Vertical median | |
|---|---|---|---|---|
| 1 month | −10.6% | −0.6% | −10.0 pp | — |
| 3 months | −31.5% | −4.2% | −27.3 pp | — |
| 6 months | −39.7% | +4.3% | −44.1 pp | — |
| Year to date | −50.2% | +7.5% | −57.7 pp | — |
| 1 year | −56.3% | +9.9% | −66.2 pp | −6.8% |
| 3 years | −61.5% | +49.8% | −111.4 pp | −15.9% |
| 5 years | −57.2% | +42.8% | −100.0 pp | — |
Price returns, dividends excluded.
Quarterly results
ESEF annual reports carry no quarters: the results are annual (below).
E/P over time
E/P = trailing-12-month diluted EPS / price at quarter end. E/P is the inverse of P/E and stays defined when earnings are negative.
Today's P/E sits at the 0 percentile of its own 3-quarter history (min 17.1, median 24.7, max 31.5; quarters with earnings only).
Fiscal years
| Fiscal year | 2023 | 2024 | 2025 |
|---|---|---|---|
| Revenue | 429.6 m | 414.0 m | 402.5 m |
| Revenue YoY | unavailable | −3.6% | −2.8% |
| Net income | 31.3 m | 15.6 m | 10.1 m |
| Net income YoY | unavailable | −50.2% | −35.5% |
| Diluted EPS | 3.10 | 1.56 | 0.99 |
| Diluted EPS YoY | unavailable | −49.7% | −36.5% |
| net % | 7.3% | 3.8% | 2.5% |
| Free cash flow | 27.8 m | 43.8 m | 50.7 m |
Balance sheet & financial health
Fiscal year 2025 · 31 Dec 2025
- Cash
- 46.8 m EUR
- Financial debt
- 41.8 m EUR
- Net debt
- -5.1 m EUR
- Equity
- 94.6 m EUR
- Total assets
- 436.8 m EUR
- Debt / equity
- 0.44x
- Current ratio
- 0.90x
- ROE
- 10.5%
- ROA
- 2.2%
- FCF margin
- 12.6%
Financial statements (source on every figure)
Revenue and net income (EUR)
Margins
Income statement · EUR
| Line | 2023 | 2024 | 2025 | Source (latest year) |
|---|---|---|---|---|
| Revenue | 429.6 m | 414.0 m | 402.5 m | esef· 21 Apr 2026verified |
| Operating income | 46.3 m | 26.1 m | 21.8 m | esef· 21 Apr 2026verified |
| Depreciation & amortisation | 41.1 m | 46.9 m | 48.2 m | esef· 21 Apr 2026verified |
| EBITDA | 87.4 m ≈ | 73.0 m ≈ | 70.0 m ≈ | esef· 21 Apr 2026derived |
| Pre-tax income | 42.5 m | 21.5 m | 14.0 m | esef· 21 Apr 2026verified |
| Income tax | 11.1 m | 5.7 m | 3.8 m | esef· 21 Apr 2026verified |
| Net income | 31.3 m | 15.6 m | 10.1 m | esef· 21 Apr 2026verified |
| Diluted EPS | 3.10 | 1.56 | 0.99 | esef· 21 Apr 2026verified |
≈ computed by olivLaw from the reported lines of the same year: Operating income + Depreciation & amortisation.
Balance sheet · EUR
| Line | 2023 | 2024 | 2025 | Source (latest year) |
|---|---|---|---|---|
| Cash | 65.6 m | 54.9 m | 46.8 m | esef· 21 Apr 2026verified |
| Inventories | 93.6 m | 101.5 m | 95.4 m | esef· 21 Apr 2026verified |
| Current assets | 192.1 m | 197.2 m | 176.2 m | esef· 21 Apr 2026verified |
| Property, plant & equipment, net | 53.7 m | 52.2 m | 49.4 m | esef· 21 Apr 2026verified |
| Goodwill | 28.6 m | 42.6 m | 42.9 m | esef· 21 Apr 2026verified |
| Intangibles (excl. goodwill) | 344.0 k | 333.0 k | 331.0 k | esef· 21 Apr 2026verified |
| Total assets | 451.0 m | 484.7 m | 436.8 m | esef· 21 Apr 2026verified |
| Accounts payable | 52.4 m | 57.1 m | 50.0 m | esef· 21 Apr 2026verified |
| Short-term debt | 28.1 m | 24.3 m | 29.1 m | esef· 21 Apr 2026verified |
| Long-term debt | 6.9 m | 16.6 m | 12.7 m | esef· 21 Apr 2026verified |
| Current liabilities | 195.1 m | 205.9 m | 194.7 m | esef· 21 Apr 2026verified |
| Equity | 104.8 m | 97.8 m | 94.6 m | esef· 21 Apr 2026verified |
| Shares outstanding at year end | 10.0 m | 10.0 m | 10.0 m | esef· 21 Apr 2026derived |
Cash flow · EUR
| Line | 2023 | 2024 | 2025 | Source (latest year) |
|---|---|---|---|---|
| Operating cash flow | 51.1 m | 52.6 m | 62.5 m | esef· 21 Apr 2026verified |
| Capex | 23.4 m | 8.9 m | 11.7 m | esef· 21 Apr 2026verified |
| Free cash flow | 27.8 m ≈ | 43.8 m ≈ | 50.7 m ≈ | esef· 21 Apr 2026derived |
| Investing cash flow | -27.5 m | -17.0 m | -13.0 m | esef· 21 Apr 2026verified |
| Financing cash flow | -34.2 m | -46.9 m | -55.9 m | esef· 21 Apr 2026verified |
| Share repurchases | 5.0 k | 2.4 m | 1.0 m | esef· 21 Apr 2026verified |
≈ computed by olivLaw from the reported lines of the same year: Operating cash flow − Capex.
Computed indicators
Growth
Profitability
Returns
Balance sheet
Liquidity
Cash
Efficiency
Market and valuation
1 indicators that do not apply to the sector.
Valuation
olivLaw classification
Score: 64 / 100
A scoring methodology on indicators and valuation, not investment advice.
Closing price
05 Nov 2026Source: olivLaw, closing series
Market cap: 155.0 m EUR
Key indicators
Coverage and freshness
Score by group
- Quality80
- Balance sheet33
- Valuation79
- Returns9
Estimated value range
The combined range = the median of the valid methods' low, central and high values; it is not a probability interval and does not cover every result. Envelope of all methods: 10.98 – 77.65 EUR.
Valuation assumptions are editorial choices, not measured; beta is not measured.
Method ranges (EUR per share)
— — Mid · ▏ Price
Valuation methods
- DCF (discounted cash flow)unavailable · input data missing
- Peers: EV/EBITDA44.01 – 77.65 (Mid 55.71)4 companies used · median multiple 7.9x · quartiles 6.2x – 11.0xABEO.PA, AI.PA, ANTIN.PA, ATE.PA
- Peers: P/E10.98 – 29.50 (Mid 16.96)20 companies used · median multiple 17.1x · quartiles 11.1x – 29.8x74SW.PA, ABEO.PA, AC.PA, ADP.PA, AF.PA, AI.PA, ALBON.PA, ALCIS.PA, ALCLA.PA, ALFER.PA, ALHEX.PA, ALO.PA, ALPWG.PA, ALSOG.PA, ANTIN.PA, ARAMI.PA, ATE.PA, AUB.PA, AURE.PA, BB.PA
- Dividend discount (DDM)unavailable · the company pays no dividend: a dividend model needs an explicit initiation assumption
Assumptions (illustrative, editorial)
- Risk-free rate
- 3.0%
- Equity risk premium
- 5.5%
- Beta (default)
- 1.00
- Cost of equity
- 8.5%
- Terminal growth
- 2.0%
Factor scorecard
Neutral profile · Score 64/100
| Factor | Value | Score | Weight used |
|---|---|---|---|
| ROIC · Quality | 18.3% | 76 (vs peers) | 14% |
| Net margin · Quality | 2.5% | 67 (vs peers) | 9% |
| FCF conversion · Quality | 503.8% | 100 (on a fixed band) | 9% |
| Revenue CAGR 3Y · Growth | unavailable | unavailable | — |
| EPS CAGR 3Y · Growth | unavailable | unavailable | — |
| Net debt / EBITDA · Balance sheet | -0.1x | 43 (vs peers) | 14% |
| Interest coverage · Balance sheet | unavailable | unavailable | — |
| Current ratio · Balance sheet | 0.9x | 9 (on a fixed band) | 6% |
| P/E (TTM) · Valuation | 15.7x | 61 (vs peers) | 14% |
| EV/EBITDA · Valuation | 2.1x | 80 (vs peers) | 14% |
| FCF yield · Valuation | 32.7% | 100 (on a fixed band) | 11% |
| Shareholder yield (distributions) · Returns | 0.7% | 9 (on a fixed band) | 9% |
| Payout ratio (FCF) · Returns | unavailable | unavailable | — |
Factors without a value were dropped; the remaining weights were renormalised.
Score groups
- Balance sheet33/100 · 2/3 factors with a value
- Growth· partialunavailable · 0/2 factors with a value
- Quality80/100 · 3/3 factors with a value
- Returns· partial9/100 · 1/2 factors with a value
- Valuation79/100 · 3/3 factors with a value
A «partial» group is computed from under half of its weight or from one factor: it is not a full assessment of the group.
Memo
ROCHE BOBOIS (RBO.PA). Latest full fiscal year: 2025; data up to 2025-12-31.
Figures computed from the financial statements: revenue 402.5 m EUR in 2025; YoY growth -2.8%; net margin 2.5%; ROE 10.8%; net debt/EBITDA -0.1x.
The estimated value range is 27.50–53.58 EUR per share (median of 2 methods, agreement: low); assumptions are illustrative. Against the central value of 36.33 EUR, the price of 15.55 EUR leaves a potential of 133.6% (value / price − 1) and a margin of safety of 57.2% (1 − price / value). The range is the median of the methods' low, central and high values, not a probability interval.
olivLaw score 64/100, methodological classification: neutral profile (score, margin of safety and method agreement together; not a judgement of the right price). Groups assessed only in part: growth, returns. Not investment advice.
Text generated deterministically from the figures shown; no language model. Not investment advice.
What supports the thesis
- ROIC: 18.3%
- FCF conversion: 503.8%
- EV/EBITDA: 2.1x
- FCF yield: 32.7%
- The price is below the estimated value range
What contradicts it
- Current ratio: 0.9x
- Shareholder yield (distributions): 0.7%
- The valuation methods diverge
Not assessed (insufficient data or a ratio without meaning): Revenue CAGR 3Y, EPS CAGR 3Y, Interest coverage, Payout ratio (FCF).
Versus the vertical median
Listed companies from France · same country · compared with 39 companies
Multiples and returns vs the median
Price rebased to 100 (monthly, 5 years)
Companies in the vertical
| Market cap | P/E | ROE | Net margin | Revenue YoY | 1A / 3A | |
|---|---|---|---|---|---|---|
| AI.PAL'air Liquide Societe Anonyme Pour L'etude Et L'exploitation Des Procedes Georges Claude | 109.3 bn | 33.2 | 12.9% | 12.2% | −2.0% | +26% / +32% |
| AC.PAAccor | 13.8 bn | 30.7 | 9.6% | 8.0% | +0.6% | +6% / +56% |
| ADP.PAAeroports De Paris | 11.7 bn | 34.1 | 7.8% | 5.6% | +12.1% | −7% / +4% |
| AKE.PAArkema | 7.1 bn | 115.4 | 0.9% | 0.7% | −5.0% | +12% / −37% |
| ALO.PAAlstom | 5.8 bn | 18.3 | 3.1% | 1.7% | +3.7% | −51% / −4% |
| AF.PAAir France - Klm | 4.3 bn | 13.6 | — | 1.0% | +4.8% | +20% / +9% |
| ATE.PAAlten | 3.1 bn | 29.5 | 4.8% | 2.6% | −1.1% | +33% / −29% |
| BB.PASociete Bic | 2.7 bn | 31.3 | 5.0% | 4.1% | −4.8% | +32% / +5% |
| ANTIN.PAAntin Infrastructure Partners | 1.4 bn | 13.0 | 21.9% | 36.6% | −8.1% | −24% / −35% |
| 74SW.PA74software | 792.7 m | 20.9 | 8.9% | 8.5% | +44.8% | −13% / +41% |
| AUB.PAAubay | 667.4 m | 17.8 | 13.6% | 6.3% | +11.3% | +3% / +45% |
| ASY.PAAssystem | 507.1 m | 69.9 | 2.5% | 1.1% | +7.4% | −19% / −18% |
| ATO.PAAtos Se | 483.0 m | — | -23,400.0% | -17.5% | −16.5% | −45% / −94% |
| ARAMI.PAAramis Group | 298.8 m | 15.0 | 10.0% | 0.8% | +6.3% | −33% / −16% |
| ARVEN.PAArverne Group | 246.1 m | — | -14.0% | -115.3% | +27.0% | +20% / −35% |
| BGO.PACompagnie Chargeurs Invest | 189.4 m | — | -8.6% | -5.7% | −2.9% | unavailable / unavailable |
| RBO.PARoche Bobois | 155.0 m | 15.7 | 10.8% | 2.5% | −2.8% | −57% / −65% |
| ALCIS.PACatering International & Services | 145.0 m | 28.4 | 9.3% | 1.9% | +5.8% | +39% / +107% |
| ALCGM.PACegedim | 144.6 m | — | -2.6% | -1.2% | +10.9% | −26% / −49% |
| ATEME.PAAteme | 144.0 m | 151.3 | 2.8% | 1.0% | +2.2% | +82% / +77% |
| ALHEX.PAHexaom | 144.0 m | 6.7 | 9.9% | 2.2% | +13.1% | −32% / +7% |
| ALBON.PACompagnie Lebon | 111.7 m | 16.5 | 4.2% | 8.8% | −17.9% | +6% / +8% |
| ALHYF.PALhyfe | 75.8 m | — | -33.4% | -570.5% | +287.2% | unavailable / unavailable |
| ALFER.PASergeferrari Group | 61.5 m | 11.5 | 5.1% | 1.5% | +7.4% | −33% / −27% |
| ABEO.PAAbeo | 60.8 m | 7.3 | 6.9% | 3.0% | +12.6% | −13% / −54% |
1- and 3-year price returns: for RBO.PA from daily closes (the same as the performance table), for the other companies from month-end closes.
olivLaw engine forecast
The world engine ran after the company's latest material disclosure. Probabilities are of TOUCHING a level within the horizon (not closing there) and sit next to the random walk (p_rw), the no-information benchmark.
The engine has no published run for this company yet.
Valuation scenarios (editable assumptions)
Illustrative scenarios
Illustrative: not forecasts and without probabilities. Each case is one coherent set of assumptions, computed on today's figures.
Estimated price (EUR)
| Estimated price | Bear | Base | Bull |
|---|---|---|---|
| 1 years | 8.69 Total return -44% · Per year -44% | 15.42 Total return -1% · Per year -1% | 23.31 Total return 50% · Per year 50% |
| 3 years | 7.25 Total return -53% · Per year -22% | 14.58 Total return -6% · Per year -2% | 24.37 Total return 57% · Per year 16% |
| 5 years | 6.04 Total return -61% · Per year -17% | 13.79 Total return -11% · Per year -2% | 25.46 Total return 64% · Per year 10% |
- Exit P/E± 3.65
- Net margin± 2.55
- Annual revenue growth± 2.25
- Annual dilution± 0.21
AI analysis
AI-generatedAI-generated analysis (Claude) from cited public sources; it may contain errors. Not investment advice. As of 27 Oct 2026 · Model: claude-haiku-5-5.
In brief
Roche Bobois is a French luxury furniture and decoration group operating through company-owned and franchised stores, present in 54 countries 1. The company remains exposed to an uncertain macroeconomic climate and rising energy and wage costs in its production countries 1.
SWOT
Strengths
Weaknesses
Opportunities
Risks
- Macroeconomic conditionshigh
Political instability in France and global tensions could reduce demand for luxury furniture 1.
- Raw material and energy costsmedium
Higher raw material and energy prices could be passed on to selling prices or reduce demand 1.
- Supplier relationshipsmedium
Concentration of purchases among a few suppliers in Italy and Portugal creates supply risks 1.
- Franchise modelmedium
Dependence on independent partners can affect brand standards and network results 1.
- Trade policylow
Trade rules and tariffs can quickly change export conditions 1.
Investment thesis
What would need to be true (bull case)
- If demand for premium furniture stabilises, the brand position and international network could support a margin recovery 1.
- The drive to store digital strategy could increase store traffic and basket value 1.
- The franchise model could add volume without proportionally increasing capital invested by the Group 1.
What would break the thesis
What to watch
- Trend in demand and network order volume2026
- Impact of US tariffs on exports2026
- Evolution of energy and wage costs in Italy and Portugalnext 10-K
- Level of net cash and unused credit linesnext 10-K
Products, market & competition
AI-generatedAI-generated analysis (Claude) from cited public sources; it may contain errors. Not investment advice. As of 27 Oct 2026 · Model: claude-haiku-5-5.
The business
The Group sells furniture and decoration through its own store network and through franchising, mainly under the Roche Bobois brand, while Cuir Center serves a more accessible segment 1. Franchising runs on standard contracts, with average royalties and advertising contributions of 5% of network order volume 1. Production is fully outsourced to suppliers in Europe, concentrated in Italy and Portugal 1.
The Group centralises advertising and communication, and most revenue comes from the Roche Bobois brand, positioned in the premium segment 1. Supplier relationships are long-term, and upstream logistics is outsourced to three carriers 1.
Customers are guided through a drive to store strategy, with online configuration and 3D personalisation in store, and purchases can also be completed fully online 1.
Market context
The luxury furniture and decoration market depends on household confidence and purchasing power, which can cut non-essential spending in uncertain periods 1. With presence in 54 countries, the Group can partly offset local cyclical risks 1.
The market also reacts to trade policy: new US tariffs of up to 15% could keep a protectionist environment for European exporters 1.
Trends
- Macroeconomic uncertaintyheadwind
Global conditions, trade tensions and the Middle East war could weaken demand for furniture 1.
- US tariff policymixed
The cancellation of 2025 tariffs and the reintroduction of other duties create an uncertain environment for exports to the United States 1.
- Energy and raw material costsheadwind
Energy price volatility and higher glass costs could pressure supplier and store margins 1.
- Digital salestailwind
The drive to store strategy and 3D tools could improve store traffic and average basket value 1.
Competitive position
The Group operates in the premium furniture segment, where competition comes from international design brands and luxury retail 1. The source does not name competitors, so relative positions cannot be assessed in detail from this document 1.
- International design furniture brands
Direct competition in the premium segment, without specific names in the analysed source 1.
- Luxury furniture retailers
Competition for high-income customers through store networks and online channels 1.
- Online furniture platforms
Competition on price and convenience that could attract price-sensitive customers 1.
- European furniture manufacturers
Competition for suppliers and production capacity in Italy and Portugal 1.
News & filings
In the press
No news in our archive over the last 180 days.
Annual reports (ESEF)
- Annual report 202521 Apr 2026
- Annual report 202429 Apr 2025
Sources
- [1] Annual report, fiscal year ended 2025-12-31 (ESEF) · SEC / ROCHE BOBOIS · 31 Dec 2025
Figures computed by olivLaw from ESEF annual reports and closing prices; the qualitative analysis is AI-generated from cited sources. Not investment advice.