investorscraft@gmail.com

Intrinsic ValueOrapi S.A. (0ICI.L)

Previous Close£6.52
Intrinsic Value
Upside potential
Previous Close
£6.52

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Orapi SA operates in the industrial materials sector, specializing in hygiene and maintenance solutions. The company designs, manufactures, and sells a diversified portfolio including cleaners, lubricants, adhesives, wadding products, and personal protective equipment under brands like Hexotol and Orapi Hygiène. Serving industries such as transport, healthcare, and leisure, Orapi leverages its multi-brand strategy to address niche demands in industrial and institutional hygiene. Its market position is bolstered by a global footprint, though competition remains intense from larger chemical and specialty product firms. The company’s focus on tailored solutions for hygiene and maintenance provides differentiation, but scale limitations may hinder pricing power in commoditized segments. Orapi’s presence across Europe and other regions positions it as a mid-tier player with growth potential in emerging hygiene standards post-pandemic.

Revenue Profitability And Efficiency

Orapi reported revenue of €229.1 million in FY 2023, reflecting its broad product reach. However, net income was negative at €-18.8 million, indicating margin pressures from input costs or operational inefficiencies. Operating cash flow of €19.5 million suggests some liquidity generation, but capital expenditures of €-6.2 million highlight restrained reinvestment amid financial challenges.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €-2.89 underscores weak earnings power, likely due to elevated costs or competitive pricing. With a negative net income, capital efficiency metrics are strained, though operating cash flow provides a partial offset. Debt servicing may further pressure profitability given the €76.7 million total debt load.

Balance Sheet And Financial Health

Orapi’s balance sheet shows €13.2 million in cash against €76.7 million in total debt, signaling leverage concerns. The negative equity position from accumulated losses exacerbates financial fragility, requiring careful liquidity management. Asset turnover or restructuring efforts may be needed to stabilize the capital structure.

Growth Trends And Dividend Policy

Revenue trends are undisclosed, but the absence of dividends aligns with the net loss and focus on preserving cash. Growth may hinge on post-pandemic demand for hygiene products, though macroeconomic headwinds could dampen recovery. The company’s ability to pivot toward higher-margin segments will be critical.

Valuation And Market Expectations

At a market cap of €42.3 million, Orapi trades at a depressed valuation, reflecting its profitability challenges. Investors likely price in turnaround risks, with the negative beta (-0.092) suggesting low correlation to broader markets. A re-rating would require sustained operational improvements.

Strategic Advantages And Outlook

Orapi’s niche expertise in hygiene and maintenance offers differentiation, but execution risks persist. The outlook hinges on cost containment and debt reduction, with potential upside from strategic partnerships or product innovation. Macro demand for industrial hygiene could support recovery, but competitive pressures remain a key hurdle.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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