investorscraft@gmail.com

Intrinsic ValueBoiron S.A. (0DTF.L)

Previous Close£30.15
Intrinsic Value
Upside potential
Previous Close
£30.15

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Boiron SA is a France-based pharmaceutical company specializing in homeopathic medicines, dietary supplements, and herbal remedies. The company operates in a niche segment of the healthcare industry, focusing on alternative treatments for common ailments such as influenza, coughs, joint pain, and sleep disorders. Its product portfolio includes well-known brands like Oscillococcinum, Arnigel, and Camilia, which are distributed through pharmacies, wholesalers, and online retailers. Boiron has established a strong presence in Europe and North America, leveraging its long-standing reputation since its founding in 1932. The company’s market position is bolstered by its proprietary formulations and a loyal customer base that values homeopathic solutions. However, the broader pharmaceutical industry’s skepticism toward homeopathy presents both regulatory and perception challenges. Boiron’s revenue model relies heavily on over-the-counter sales, with a significant portion derived from pharmacies and retail channels. The company’s ability to maintain its market share depends on continued consumer trust and regulatory compliance in key markets.

Revenue Profitability And Efficiency

Boiron reported revenue of €487.6 million for the fiscal year, with a net income of €11.3 million, reflecting modest profitability. The diluted EPS stood at €0.65, indicating stable but not exceptional earnings performance. Operating cash flow was €42.2 million, suggesting reasonable operational efficiency, though capital expenditures of €8.4 million highlight ongoing investments in maintaining production and distribution capabilities. The company’s profitability metrics are consistent with its niche market positioning, where margins may be constrained by competitive pressures and regulatory costs.

Earnings Power And Capital Efficiency

Boiron’s earnings power appears moderate, with a net income margin of approximately 2.3%. The company’s capital efficiency is supported by its relatively low debt levels, with total debt at €14.97 million against cash reserves of €64.7 million. This conservative financial structure provides flexibility but may also indicate limited aggressive growth initiatives. The operating cash flow coverage of capital expenditures suggests prudent reinvestment strategies.

Balance Sheet And Financial Health

Boiron maintains a solid balance sheet, with cash and equivalents of €64.7 million and total debt of €14.97 million, resulting in a net cash position. This strong liquidity position underscores the company’s financial stability and ability to meet short-term obligations. The low debt-to-equity ratio reflects a conservative approach to leverage, reducing financial risk in volatile market conditions.

Growth Trends And Dividend Policy

Growth trends for Boiron appear subdued, with the company operating in a mature and niche market. The dividend per share of €1.35 indicates a commitment to returning capital to shareholders, supported by stable cash flows. However, the lack of significant revenue or earnings growth suggests limited expansion opportunities, potentially constraining future dividend increases absent operational improvements or market shifts.

Valuation And Market Expectations

With a market capitalization of approximately €416.7 million, Boiron trades at a valuation reflective of its niche market and modest growth prospects. The beta of 0.248 indicates low volatility relative to the broader market, aligning with its stable but slow-growth profile. Investor expectations are likely tempered by the company’s reliance on homeopathic products, which face ongoing scrutiny in some regions.

Strategic Advantages And Outlook

Boiron’s strategic advantages lie in its established brand portfolio and loyal customer base, particularly in Europe. However, the outlook is mixed due to regulatory uncertainties and shifting consumer preferences toward evidence-based medicine. The company’s ability to innovate within its niche or diversify into adjacent wellness categories could determine its long-term relevance. Prudent financial management provides a buffer against market headwinds.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount