investorscraft@gmail.com

Intrinsic ValueH2O Innovation Inc. (ALHEO.PA)

Previous Close2.88
Intrinsic Value
Upside potential
Previous Close
2.88

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

H2O Innovation Inc. operates in the regulated water sector, providing integrated water treatment solutions through membrane filtration technology. The company serves municipal, industrial, energy, and natural resources clients with a diversified portfolio that includes Water Technologies and Services, Specialty Products, and Operation and Maintenance Services. Its offerings span from advanced filtration systems like FiberFlex and flexMBR to specialty chemicals and digital monitoring solutions, positioning it as a niche player in water treatment innovation. H2O Innovation differentiates itself through open-source technologies and aftersales services, catering to the growing demand for sustainable and efficient water management. The company’s focus on R&D and tailored solutions allows it to compete in both mature and emerging markets, though it faces competition from larger global water treatment firms. Its hybrid model—combining product sales with service contracts—provides recurring revenue streams while addressing critical water scarcity challenges worldwide.

Revenue Profitability And Efficiency

In FY 2023, H2O Innovation reported revenue of €253.3 million, reflecting its broad service and product reach. However, net income stood at a loss of €1.3 million, with diluted EPS of -€0.0144, indicating margin pressures. Operating cash flow was positive at €28.9 million, suggesting core operations remain viable despite profitability challenges. Capital expenditures of €10.1 million highlight ongoing investments in technology and infrastructure.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS point to inefficiencies in converting revenue to earnings, likely due to high R&D or operational costs. Positive operating cash flow demonstrates underlying earnings potential, but capital efficiency metrics would benefit from improved profitability. The absence of dividends aligns with reinvestment priorities in growth and innovation.

Balance Sheet And Financial Health

H2O Innovation holds €17.1 million in cash against €68.7 million in total debt, indicating moderate leverage. The balance sheet suggests liquidity is manageable, but debt levels warrant monitoring, especially given the net loss. The company’s ability to generate operating cash flow provides some cushion for servicing obligations.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but the company’s diversified segments and focus on water scarcity solutions position it for long-term demand. No dividends were paid in FY 2023, consistent with its strategy to prioritize reinvestment over shareholder returns. Future growth may hinge on scaling high-margin services and expanding digital solutions.

Valuation And Market Expectations

With a market cap of €259.2 million and a beta of 0.458, H2O Innovation is viewed as a relatively stable but niche utility player. The negative EPS and net income likely weigh on valuation multiples, though its specialized technology could attract premium pricing if profitability improves.

Strategic Advantages And Outlook

H2O Innovation’s strengths lie in its innovative membrane filtration technologies and hybrid service model, which address critical water treatment needs globally. Challenges include achieving consistent profitability and competing with larger firms. The outlook depends on execution in scaling high-value segments and leveraging digital solutions to enhance operational efficiency.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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