investorscraft@gmail.com

Intrinsic ValueUnieuro S.p.A. (0ROF.L)

Previous Close£11.47
Intrinsic Value
Upside potential
Previous Close
£11.47

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

Unieuro S.p.A. operates as a leading specialty retailer in Italy, focusing on consumer electronics and appliances. The company's diversified product portfolio includes telephone systems, computers, large and small appliances, and entertainment products like video games and consoles. Its revenue streams are bolstered by ancillary services such as delivery, installation, extended warranties, and consumer financing, enhancing customer retention and average transaction value. Unieuro serves both B2C and B2B segments through a multi-channel approach, combining physical stores (271 outlets as of 2022) with e-commerce, catering to evolving consumer preferences for convenience and omnichannel shopping. The company competes in a highly fragmented market, leveraging its extensive retail footprint and service differentiation to maintain a strong regional presence. However, its exposure to discretionary spending makes it susceptible to economic cycles, reflected in its elevated beta of 1.44.

Revenue Profitability And Efficiency

Unieuro reported €2.63 billion in revenue for FY 2024, but faced a net loss of €17.4 million, with diluted EPS at -€0.86. Operating cash flow remained positive at €107.9 million, suggesting core operations generate liquidity despite margin pressures. Capital expenditures of €40.2 million indicate ongoing investments in store networks or digital infrastructure, though profitability challenges persist in a competitive retail environment.

Earnings Power And Capital Efficiency

The negative net income and EPS reflect operational headwinds, possibly from inflationary costs or pricing competition. The positive operating cash flow underscores an ability to convert sales into cash, but capital efficiency metrics are strained by the net loss. The absence of dividend payouts aligns with reinvestment needs to stabilize earnings.

Balance Sheet And Financial Health

Unieuro holds €105.6 million in cash against €411.9 million in total debt, indicating moderate liquidity but leveraged positioning. The debt level warrants monitoring, especially given cyclical demand risks. The balance sheet supports ongoing operations, but sustained losses could pressure financial flexibility.

Growth Trends And Dividend Policy

Top-line growth is evident, but profitability remains volatile. The company has suspended dividends (€0 DPS) to conserve capital, prioritizing operational turnaround. Future growth may hinge on omnichannel expansion and cost optimization, though macroeconomic uncertainty could delay recovery.

Valuation And Market Expectations

With a market cap of €229.4 million, the stock trades at a depressed valuation relative to revenue, reflecting investor skepticism about near-term earnings recovery. The high beta suggests market expectations of heightened volatility tied to consumer spending trends.

Strategic Advantages And Outlook

Unieuro's scale and multi-channel distribution provide competitive advantages, but macroeconomic and sector-specific risks loom. Success depends on margin improvement and debt management. The outlook remains cautious, with potential upside from service-driven differentiation and digital adoption.

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