investorscraft@gmail.com

Intrinsic ValueVEOM Group (ALCG.PA)

Previous Close0.06
Intrinsic Value
Upside potential
Previous Close
0.06

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Cabasse Group operates in the competitive consumer electronics sector, specializing in smart home technology and IoT-enabled devices. The company generates revenue through the sale of smart bulbs, electrical accessories, and security equipment under its Chacon and DiO brands. Its product portfolio targets both residential and commercial markets, emphasizing energy efficiency and connectivity. While the smart home industry is growing rapidly, Cabasse faces intense competition from larger global players and regional innovators. The company’s rebranding from AwoX S.A. in 2020 reflects its strategic pivot toward integrated smart solutions, but its market share remains modest compared to established competitors. Cabasse’s focus on hybrid and smart lighting positions it in a niche segment, though scalability and brand recognition are ongoing challenges. The French market provides a stable base, but international expansion is limited by resource constraints and competitive pressures.

Revenue Profitability And Efficiency

In FY 2021, Cabasse Group reported revenue of EUR 30.5 million, reflecting its niche position in the smart home market. However, profitability was weak, with a net loss of EUR 1.62 million and negative diluted EPS of EUR 0.64. Operating cash flow was also negative at EUR 2.22 million, exacerbated by capital expenditures of EUR 2.14 million, indicating strained liquidity and reinvestment needs.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow underscore challenges in achieving sustainable profitability. High operating costs relative to revenue suggest inefficiencies, while the lack of positive free cash flow limits internal funding for growth. The capital-intensive nature of R&D and product development in smart technology further pressures margins, requiring external financing or improved operational leverage to stabilize earnings.

Balance Sheet And Financial Health

Cabasse Group’s balance sheet shows limited liquidity, with cash and equivalents of EUR 3.04 million against total debt of EUR 17.8 million, indicating a leveraged position. The debt burden raises concerns about solvency, especially given recurring losses. Absent a turnaround in profitability or equity infusion, the company may face refinancing risks or dilution to meet obligations.

Growth Trends And Dividend Policy

Revenue trends are not disclosed, but the net loss suggests stagnant or declining growth. The company does not pay dividends, prioritizing cash preservation. Future growth hinges on successful product differentiation and cost management, though the competitive landscape and high debt pose significant hurdles.

Valuation And Market Expectations

With a market cap of EUR 10.5 million and negative earnings, Cabasse trades at a distressed valuation. The beta of 1.23 implies higher volatility, reflecting investor skepticism about its turnaround potential. Market expectations appear muted, given the lack of profitability and leveraged balance sheet.

Strategic Advantages And Outlook

Cabasse’s niche focus on smart lighting and security offers differentiation, but execution risks remain high. The outlook is cautious, dependent on operational improvements and debt management. Without clearer profitability or market expansion, the company may struggle to attract long-term investor confidence.

Sources

Company filings, Euronext Paris disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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