investorscraft@gmail.com

Intrinsic ValueEdiliziAcrobatica S.p.A. (ALEAC.PA)

Previous Close5.10
Intrinsic Value
Upside potential
Previous Close
5.10

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

EdiliziAcrobatica S.p.A. operates in Italy's specialty business services sector, focusing on high-altitude construction and maintenance services. The company specializes in renovations, waterproofing, façade restoration, and emergency interventions, leveraging rope-access techniques to serve hard-to-reach structures. Its diversified service portfolio includes cleaning, insulation, welding, and securing buildings, catering to both commercial and residential clients. As a subsidiary of Arim Holding, it benefits from a niche market position with specialized expertise in vertical construction solutions. The company’s vertically integrated approach allows it to address complex structural challenges, differentiating it from traditional contractors. Despite operating in a competitive industry, EdiliziAcrobatica maintains a strong regional presence, particularly in Genova, where it was founded. Its focus on safety and technical proficiency supports its reputation, though scalability beyond Italy remains untested. The firm’s reliance on skilled labor and regulatory compliance in high-risk operations adds complexity to its cost structure.

Revenue Profitability And Efficiency

EdiliziAcrobatica reported revenue of €154.5 million for FY 2024, reflecting its active project pipeline. However, net income stood at a loss of €2.7 million, with diluted EPS of -€0.32, indicating margin pressures. Operating cash flow was negative at €-18.1 million, exacerbated by capital expenditures of €-2.8 million, suggesting liquidity constraints despite €24.3 million in cash reserves.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow underscore inefficiencies in cost management or pricing power. High operational leverage from labor-intensive services may weigh on profitability, though its niche expertise could support premium pricing in the long term. The capital expenditure intensity relative to cash flow highlights reinvestment needs but raises questions about sustainable returns.

Balance Sheet And Financial Health

EdiliziAcrobatica’s financial health is strained, with total debt of €67.7 million against cash reserves of €24.3 million. The negative operating cash flow and net income position could challenge debt servicing, though its subsidiary backing may provide stability. The balance sheet suggests a need for improved working capital management or refinancing.

Growth Trends And Dividend Policy

Despite profitability challenges, the company maintains a dividend of €0.15 per share, possibly to signal confidence. Growth prospects hinge on expanding service offerings or geographic reach, but current trends indicate stagnant earnings. The dividend payout may not be sustainable if losses persist.

Valuation And Market Expectations

With a market cap of €50.4 million and a beta of 0.81, the stock reflects moderate volatility and subdued investor expectations. The negative earnings and cash flow likely suppress valuation multiples, though niche positioning could attract strategic interest.

Strategic Advantages And Outlook

EdiliziAcrobatica’s technical specialization in high-altitude services provides a competitive edge, but operational inefficiencies and debt levels pose risks. The outlook depends on margin recovery and potential expansion beyond Italy. Strategic partnerships or operational streamlining could enhance viability.

Sources

Company filings, Euronext Paris 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