investorscraft@gmail.com

Intrinsic ValueBalyo S.A. (0RQF.L)

Previous Close£0.60
Intrinsic Value
Upside potential
Previous Close
£0.60

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

Balyo SA operates in the industrial automation sector, specializing in material handling robotics for logistics and warehouse operations. The company designs and markets autonomous mobile robots, including robotic pallet trucks, reach trucks, and stackers, which integrate with warehouse management systems (WMS) and enterprise resource planning (ERP) software. Its solutions cater to industries such as 3PL, automotive, e-commerce, and consumer goods, addressing the growing demand for automation in supply chain efficiency. Balyo differentiates itself through proprietary navigation technology and modular robotic systems that enhance flexibility in warehouse operations. Despite being a niche player, the company competes with larger industrial automation firms by focusing on cost-effective, scalable solutions for mid-sized enterprises. The shift toward Industry 4.0 and smart logistics presents growth opportunities, though Balyo faces challenges in scaling production and maintaining profitability amid high R&D costs and competitive pricing pressures.

Revenue Profitability And Efficiency

Balyo reported revenue of €29.1 million for the latest fiscal period, reflecting its niche market presence. However, the company remains unprofitable, with a net loss of €13.3 million and negative operating cash flow of €15.8 million. High R&D and operational expenses continue to weigh on margins, though capital expenditures remain relatively low at €0.4 million, suggesting restrained investment in scaling production.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -€0.21 underscores its current lack of earnings power. Negative operating cash flow and persistent losses indicate inefficiencies in converting revenue into sustainable profitability. Balyo’s capital-light model mitigates some risk, but its ability to achieve positive cash flow hinges on higher adoption rates and improved cost management.

Balance Sheet And Financial Health

Balyo maintains a modest financial position with €22.6 million in cash and equivalents, providing liquidity to fund near-term operations. Total debt stands at €10.7 million, resulting in a manageable leverage profile. The absence of dividends aligns with its growth-focused strategy, though continued losses could strain liquidity if revenue growth does not accelerate.

Growth Trends And Dividend Policy

Revenue growth is tied to broader automation trends, but Balyo’s losses highlight execution risks. The company does not pay dividends, reinvesting all resources into R&D and market expansion. Its ability to capitalize on e-commerce and logistics automation trends will be critical for future scalability.

Valuation And Market Expectations

With a market cap of €65.2 million and a beta of 1.74, Balyo is viewed as a high-risk, high-reward play on industrial automation. Investors appear to discount its current losses in anticipation of long-term sector tailwinds, though profitability remains a key hurdle.

Strategic Advantages And Outlook

Balyo’s proprietary robotics technology and focus on modular solutions provide a competitive edge in niche logistics applications. However, achieving scale and profitability will require stronger commercial execution and partnerships. The outlook remains speculative, dependent on broader adoption of warehouse automation and cost discipline.

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