investorscraft@gmail.com

Intrinsic ValueSafilo Group S.p.A. (0NJ5.L)

Previous Close£2.13
Intrinsic Value
Upside potential
Previous Close
£2.13

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

Safilo Group S.p.A. operates in the eyewear industry, specializing in the design, production, and distribution of optical frames, sunglasses, and sports goggles. The company leverages a dual-brand strategy, combining its own proprietary brands like Carrera, Polaroid, and Smith with a robust portfolio of licensed brands such as Tommy Hilfiger, BOSS, and Kate Spade. This diversified approach allows Safilo to cater to a broad consumer base, spanning premium, mid-market, and value segments. The company serves opticians, department stores, and specialized retailers globally, with a strong presence in North America, Europe, and the Asia-Pacific region. Safilo’s market position is reinforced by its extensive distribution network and long-standing relationships with licensors, though it faces intense competition from larger players like Luxottica and EssilorLuxottica. The company’s ability to innovate in design and maintain cost-efficient production in Italy and abroad supports its competitive edge in a fragmented but growing eyewear market.

Revenue Profitability And Efficiency

In its latest fiscal year, Safilo reported revenue of €993.2 million, with net income of €22.3 million, reflecting a net margin of approximately 2.2%. The company generated €76.2 million in operating cash flow, though capital expenditures of €48.7 million indicate ongoing investments in production and distribution. The diluted EPS of €0.0538 suggests modest profitability, with room for improvement in operational efficiency and cost management.

Earnings Power And Capital Efficiency

Safilo’s earnings power is constrained by its relatively thin net margins, though its diversified brand portfolio provides stability. The company’s capital efficiency is moderate, with operating cash flow covering capital expenditures but leaving limited room for aggressive expansion or debt reduction. The absence of dividends suggests a focus on reinvesting earnings to strengthen market position and operational capabilities.

Balance Sheet And Financial Health

Safilo’s balance sheet shows €47.4 million in cash and equivalents against total debt of €130.1 million, indicating a leveraged but manageable financial position. The company’s liquidity appears adequate, with operating cash flow supporting near-term obligations. However, the debt level warrants monitoring, particularly in a competitive and cyclical industry.

Growth Trends And Dividend Policy

Safilo’s growth is likely driven by its licensed brand partnerships and expansion into emerging markets. The company does not currently pay dividends, prioritizing reinvestment in growth initiatives and debt management. Revenue trends will depend on consumer demand for eyewear and the success of new product launches.

Valuation And Market Expectations

With a market capitalization of approximately €364.4 million, Safilo trades at a modest valuation relative to its revenue. The beta of 1.405 suggests higher volatility compared to the broader market, reflecting investor sensitivity to industry dynamics and macroeconomic factors. Market expectations appear tempered, given the company’s competitive challenges and margin pressures.

Strategic Advantages And Outlook

Safilo’s strategic advantages lie in its strong brand portfolio and global distribution network. However, the company must navigate intense competition and margin pressures to sustain growth. The outlook hinges on its ability to innovate, optimize costs, and capitalize on licensing opportunities, particularly in high-growth regions like Asia-Pacific.

Sources

Company description, financial data from public filings, and market data from the London Stock Exchange.

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