investorscraft@gmail.com

Intrinsic ValueSogeclair S.A. (0OQ2.L)

Previous Close£28.80
Intrinsic Value
Upside potential
Previous Close
£28.80

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

Sogeclair SA operates as a specialized engineering and production services provider in the aerospace, defense, and transportation sectors. The company’s three core divisions—Aerospace, Vehicle, and Simulation—cater to high-precision industries requiring advanced technical expertise. Its Aerospace division focuses on aerostructures, cabin systems, and additive manufacturing, while the Vehicle division designs specialized civilian and military platforms. The Simulation division delivers turnkey simulators and software solutions, positioning Sogeclair as a niche player in high-value engineering services. With a strong foothold in France, the company serves both civil and military clients, leveraging its 1986 heritage to maintain credibility in demanding markets. Its diversified yet focused approach allows it to mitigate sector-specific risks while capitalizing on long-term aerospace and defense trends. The company’s ability to integrate engineering, manufacturing, and simulation under one umbrella enhances its competitive edge in a fragmented industry.

Revenue Profitability And Efficiency

Sogeclair reported revenue of €157.0 million in the latest fiscal year, with net income of €4.4 million, reflecting a modest but stable profitability margin. Operating cash flow stood at €17.0 million, supported by disciplined capital expenditures of €1.7 million, indicating efficient cash generation relative to its asset base. The company’s diluted EPS of €1.45 underscores its ability to translate top-line performance into shareholder returns.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its high-value engineering services, with operating cash flow covering capital expenditures comfortably. Its capital efficiency is evident in its ability to maintain positive free cash flow, though the beta of 1.44 suggests higher volatility compared to broader markets. The balance between reinvestment and profitability appears sustainable given its niche focus.

Balance Sheet And Financial Health

Sogeclair’s balance sheet shows €20.4 million in cash against €30.8 million in total debt, reflecting a manageable leverage position. The liquidity buffer provides flexibility for operational needs, while the debt level is reasonable for a company of its size. The absence of excessive leverage supports financial stability in cyclical end markets.

Growth Trends And Dividend Policy

Growth is likely tied to aerospace and defense spending cycles, with limited explicit guidance. The dividend of €0.96 per share suggests a commitment to returning capital, though payout sustainability depends on consistent cash flow. The company’s small-cap status may limit aggressive expansion but offers niche upside potential.

Valuation And Market Expectations

With a market cap of €68.3 million, Sogeclair trades at a modest multiple relative to revenue and earnings. The elevated beta implies market expectations of cyclical sensitivity, but its specialized services could justify premium valuation if aerospace demand remains robust. Investor sentiment may hinge on sector-specific tailwinds.

Strategic Advantages And Outlook

Sogeclair’s deep engineering expertise and diversified client base provide resilience, though its reliance on aerospace and defense spending introduces cyclical risks. The outlook depends on sustained demand for high-precision solutions, with potential growth in additive manufacturing and simulation. Strategic partnerships or technological advancements could further solidify its market position.

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