investorscraft@gmail.com

Intrinsic ValueBelysse Group N.V. (0RQK.L)

Previous Close£0.77
Intrinsic Value
Upside potential
Previous Close
£0.77

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

Belysse Group NV operates as a specialized textile floor coverings producer, serving both residential and commercial markets across Europe, North America, and internationally. The company’s Residential PA segment focuses on broadloom carpets and tiles, distributed under brands like Balta Broadloom and ITC, targeting major retailers and wholesalers. Its Commercial segment caters to office spaces, public projects, and the hospitality sector with modular carpet tiles and broadloom carpets under modulyss, Bentley, and arc edition brands, positioning itself as a key supplier to architects, designers, and contractors. Belysse Group’s dual-segment approach allows it to leverage design innovation and manufacturing efficiency, reinforcing its competitive edge in a fragmented industry. The company’s strong brand portfolio and geographic diversification mitigate sector-specific risks while capitalizing on trends in sustainable and high-performance flooring solutions.

Revenue Profitability And Efficiency

Belysse Group reported revenue of €280.4 million for the period, with net income of €10.6 million, reflecting a net margin of approximately 3.8%. Operating cash flow stood at €18.5 million, indicating reasonable cash conversion efficiency. Capital expenditures of €10.2 million suggest ongoing investments in production capabilities, though the company maintains a disciplined approach to spending relative to its cash flow generation.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €0.29 underscores modest but stable earnings power. With a beta of 1.25, Belysse Group exhibits higher volatility than the market, likely due to its cyclical exposure to construction and retail demand. The absence of dividends suggests reinvestment of earnings into growth or debt reduction, aligning with its capital allocation priorities.

Balance Sheet And Financial Health

Belysse Group holds €38.6 million in cash and equivalents against total debt of €166.5 million, indicating a leveraged but manageable position. The debt-to-equity ratio warrants monitoring, though operating cash flow coverage provides some buffer. The balance sheet reflects typical capital intensity for a manufacturing-focused business, with liquidity sufficient for near-term obligations.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but the company’s market positioning suggests reliance on commercial construction and residential renovation cycles. Its dividend policy remains conservative, with no payouts recorded, likely prioritizing debt management or strategic investments over shareholder returns in the near term.

Valuation And Market Expectations

With a market capitalization of €19.1 million, the company trades at a low multiple relative to revenue, reflecting investor skepticism about its growth prospects or sector headwinds. The elevated beta implies market expectations of heightened sensitivity to macroeconomic fluctuations in its end markets.

Strategic Advantages And Outlook

Belysse Group’s strengths lie in its diversified brand portfolio and targeted segment focus, though its outlook is tied to cyclical demand in flooring. Sustainability initiatives and design innovation could differentiate it longer-term, but execution risks and leverage remain key watchpoints. The company’s ability to navigate input cost pressures and demand variability will be critical to sustaining profitability.

Sources

Company description, financial data from disclosed filings (assumed), market data from exchange sources

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