investorscraft@gmail.com

Intrinsic ValueProdways Group S.A. (0RQB.L)

Previous Close£0.55
Intrinsic Value
Upside potential
Previous Close
£0.55

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

Prodways Group SA operates as a specialized manufacturer of industrial and professional 3D printing solutions, serving diverse sectors including aerospace, healthcare, automotive, and consumer goods. The company’s revenue model is bifurcated into Systems (3D printers and related software) and Products (customized 3D-printed components for medical and industrial applications). Its proprietary technologies, such as DLP15 resin and laser sintering, position it as a niche player in additive manufacturing, particularly in Europe. Prodways differentiates itself through vertically integrated offerings—combining hardware, materials, and software—to address high-precision applications like dental orthotics and aerospace prototyping. While competing against global giants like Stratasys and 3D Systems, Prodways leverages its focus on healthcare and aerospace verticals to maintain relevance. The company’s market position is bolstered by its French industrial base, though its scale remains modest compared to multinational peers. Challenges include cyclical demand in industrial end-markets and R&D intensity to sustain technological differentiation.

Revenue Profitability And Efficiency

In its latest fiscal year, Prodways reported revenue of €58.7 million, with net income of €0.5 million, reflecting thin margins typical of capital-intensive 3D printing firms. Operating cash flow stood at €3.8 million, supported by disciplined working capital management. Capital expenditures of €1.4 million suggest moderate reinvestment, aligning with its growth stage.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €0.0105 indicates limited earnings power, though its beta of 0.497 suggests lower volatility versus broader markets. Prodways’ capital efficiency is constrained by the cyclical nature of industrial 3D printing demand, with profitability hinging on higher-margin healthcare applications.

Balance Sheet And Financial Health

Prodways maintains a balanced liquidity position with €12.1 million in cash against €20.4 million of total debt. The debt level is manageable given its €37.7 million market cap, though leverage could pressure flexibility during downturns. Absence of dividends aligns with its growth-focused capital allocation.

Growth Trends And Dividend Policy

Growth is likely tied to adoption of 3D printing in healthcare and aerospace, though revenue scalability remains unproven. The company does not pay dividends, prioritizing reinvestment in technology and vertical integration. Traction in orthodontics and audiology could drive incremental growth.

Valuation And Market Expectations

At a market cap of €39.2 million, the stock trades at ~0.67x revenue, reflecting skepticism about scalability. Low beta implies muted expectations, with investors likely awaiting sustained profitability or larger contract wins to rerate the stock.

Strategic Advantages And Outlook

Prodways’ vertical integration and healthcare focus provide defensibility, but its small scale limits bargaining power. Near-term outlook depends on medical sector demand and operational execution. Technological obsolescence risks and competition from larger players remain key challenges.

Sources

Company filings, London Stock Exchange disclosures

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