investorscraft@gmail.com

Intrinsic ValueLumibird S.A. (0FRI.L)

Previous Close£23.80
Intrinsic Value
Upside potential
Previous Close
£23.80

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

Lumibird SA operates in the laser technology sector, specializing in the design, manufacturing, and marketing of high-performance lasers for industrial, scientific, and medical applications. The company’s diversified product portfolio includes pulsed Nd lasers, tunable laser systems, and semiconductor laser modules, catering to niche markets with precision-driven demands. Through subsidiaries like Quantel Medical and Quantel USA, Lumibird has established a strong foothold in diagnostic ocular ultrasound systems, surgical lasers, and fiber lasers, reinforcing its position as a vertically integrated player in advanced photonics. The firm’s global reach and specialized offerings in dermatology and aesthetics further enhance its competitive edge in high-growth segments. Lumibird’s ability to serve both B2B and medical clients positions it uniquely within the technology hardware landscape, balancing innovation with practical applications. Its focus on R&D and strategic acquisitions underscores its commitment to maintaining technological leadership in a rapidly evolving industry.

Revenue Profitability And Efficiency

Lumibird reported revenue of €207.1 million for the period, with net income of €5.7 million, reflecting modest profitability in a capital-intensive sector. Operating cash flow stood at €34.4 million, indicating healthy liquidity generation, though capital expenditures of €22.9 million highlight ongoing investments in production and R&D. The diluted EPS of €0.26 suggests efficient earnings distribution across its 22 million outstanding shares.

Earnings Power And Capital Efficiency

The company’s earnings power is tempered by its niche market focus, with diluted EPS of €0.26 reflecting moderate capital efficiency. Operating cash flow of €34.4 million demonstrates solid cash conversion, but the net income margin of 2.7% indicates room for improvement in scaling profitability. The balance between R&D spending and revenue growth will be critical to enhancing returns.

Balance Sheet And Financial Health

Lumibird’s balance sheet shows €71.1 million in cash and equivalents against total debt of €161.1 million, suggesting a leveraged but manageable position. The net debt of €90 million is partially offset by strong operating cash flow, providing flexibility for strategic investments. The absence of dividends aligns with its growth-focused capital allocation strategy.

Growth Trends And Dividend Policy

Lumibird’s growth is driven by technological advancements and expansion in medical and industrial laser markets. The company does not pay dividends, reinvesting cash flow into R&D and acquisitions to sustain long-term growth. Its market cap of €272.7 million reflects investor expectations for future scalability in high-value laser applications.

Valuation And Market Expectations

With a market cap of €272.7 million and a beta of 1.007, Lumibird trades in line with sector volatility. The lack of dividends suggests investors prioritize capital appreciation over income, with valuation hinging on execution in medical and industrial laser niches. Revenue multiples and profitability trends will be key metrics for re-rating potential.

Strategic Advantages And Outlook

Lumibird’s strategic advantages lie in its specialized laser technology and global subsidiary network, enabling cross-market penetration. The outlook depends on leveraging R&D for high-margin medical applications while maintaining industrial client relationships. Macro demand for precision lasers and aesthetic treatments supports sustained growth, though competition and R&D costs remain monitorable risks.

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