investorscraft@gmail.com

Intrinsic ValueCoil S.A./N.V. (ALCOI.PA)

Previous Close1.18
Intrinsic Value
Upside potential
Previous Close
1.18

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

Coil S.A./N.V. operates as a specialized anodizing service provider for aluminum products, serving diverse industries across Europe. The company processes aluminum flat rolled products in coil form, sheets, and panels, catering to sectors such as architecture, automotive, aerospace, and consumer goods. Its proprietary brands, including ALOXIDE and X-ICONIC, underscore its focus on high-performance surface treatments, positioning it as a niche player in the aluminum finishing market. Coil’s revenue model relies on value-added processing services, leveraging technical expertise to differentiate itself from commodity aluminum suppliers. The company distributes its products through a network of partners, ensuring broad market access while maintaining operational flexibility. Despite its specialized focus, Coil faces competition from larger industrial metal processors and regional anodizing providers, requiring continuous innovation to sustain its market position. Its presence in high-growth applications like aerospace and medical devices provides opportunities, though cyclical demand in construction and automotive sectors introduces volatility.

Revenue Profitability And Efficiency

Coil reported revenue of €24.1 million for the period, reflecting its niche market focus. However, the company recorded a net loss of €3.2 million, with diluted EPS at -€1.13, indicating profitability challenges. Operating cash flow of €1.3 million suggests some operational resilience, though capital expenditures of €0.6 million highlight ongoing investment needs. The negative earnings underscore margin pressures in its specialized segment.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS reflect constrained earnings power, likely due to high fixed costs or pricing pressures in the anodizing market. Operating cash flow, while positive, is insufficient to offset overall losses, indicating suboptimal capital efficiency. The modest capex suggests limited near-term growth initiatives, focusing instead on maintaining existing capabilities.

Balance Sheet And Financial Health

Coil’s balance sheet shows €0.5 million in cash against €5.1 million in total debt, signaling liquidity constraints. The debt-heavy structure, coupled with negative earnings, raises concerns about financial flexibility. With no dividend payouts, the company prioritizes preserving capital, though its ability to service debt remains dependent on operational improvements.

Growth Trends And Dividend Policy

Revenue trends are not disclosed, but the net loss suggests stagnant or declining demand in key sectors. The absence of dividends aligns with the company’s loss-making status and focus on financial stabilization. Growth prospects hinge on recovery in end markets like aerospace and automotive, though cyclical risks persist.

Valuation And Market Expectations

With a market cap of €7.8 million and a beta of 0.66, Coil is a small-cap stock with lower volatility than the broader market. The negative earnings and high debt likely weigh on investor sentiment, implying subdued expectations. Valuation metrics are challenged by the lack of profitability, leaving potential upside tied to sectoral recoveries.

Strategic Advantages And Outlook

Coil’s technical expertise in anodizing provides a competitive edge, but its outlook is tempered by financial strain. Strategic focus on high-margin applications like aerospace could improve profitability, though near-term risks from debt and cyclical demand remain. Success depends on operational streamlining and market diversification to mitigate sector-specific downturns.

Sources

Company description, financial data from public filings (unspecified), market data from EURONEXT.

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