investorscraft@gmail.com

Intrinsic ValueXilam Animation (0GJS.L)

Previous Close£3.76
Intrinsic Value
Upside potential
Previous Close
£3.76

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

Xilam Animation is a France-based audiovisual production company specializing in animated content for both children and adults. The company operates in the competitive media and entertainment sector, leveraging its expertise in 3D animation and synthetic imagery to produce a diverse portfolio, including TV series, feature films, and digital shorts. Its revenue model is anchored in content creation, production, and distribution across multiple platforms, including traditional television, SVOD services like Netflix and Disney+, and AVOD platforms such as YouTube and Pluto TV. Xilam owns well-known brands like 'Oggy and the Cockroaches' and 'Zig & Sharko,' which enhance its market positioning as a niche player in animation. The company’s ability to license content globally and adapt to evolving digital consumption trends provides a competitive edge, though it faces stiff competition from larger studios and streaming giants. Xilam’s focus on original IP and multi-platform distribution underscores its strategy to capitalize on the growing demand for animated entertainment.

Revenue Profitability And Efficiency

Xilam Animation reported revenue of €23.5 million for the latest fiscal period, reflecting its ability to monetize content across diverse distribution channels. However, the company posted a net loss of €26.7 million, with diluted EPS at -€4.34, indicating profitability challenges. Operating cash flow was positive at €31.7 million, suggesting efficient working capital management, while capital expenditures of €19.7 million highlight ongoing investments in production capabilities.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS signal weak earnings power, likely due to high production costs and competitive pressures. However, strong operating cash flow relative to revenue points to effective monetization of its content library. Capital expenditures are significant, reflecting reinvestment in new projects, but the balance between growth spending and profitability remains a critical focus.

Balance Sheet And Financial Health

Xilam’s balance sheet shows €8.3 million in cash and equivalents against total debt of €21.3 million, indicating moderate leverage. The lack of dividends aligns with its reinvestment strategy. While liquidity appears manageable, the debt load and recent losses warrant close monitoring, particularly in a capital-intensive industry where content production cycles can strain financial flexibility.

Growth Trends And Dividend Policy

Xilam’s growth is tied to its ability to expand its content library and secure distribution partnerships. The company does not pay dividends, prioritizing reinvestment in production and IP development. Trends in digital streaming and international licensing offer growth avenues, but profitability must improve to sustain long-term expansion.

Valuation And Market Expectations

With a market cap of €11.9 million, Xilam trades at a low valuation multiple, reflecting its recent losses and niche market position. Investors likely await clearer signs of profitability or strategic breakthroughs, such as hit content or licensing deals, to justify a higher valuation. The beta of 0.886 suggests lower volatility relative to the broader market.

Strategic Advantages And Outlook

Xilam’s strengths lie in its established IP portfolio and multi-platform distribution strategy. The growing demand for animated content, especially in streaming, presents opportunities, but execution risks and competition persist. The outlook hinges on the company’s ability to balance production costs with revenue growth, leveraging its creative expertise to carve a sustainable niche in the global animation market.

Sources

Company filings, London Stock Exchange 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