investorscraft@gmail.com

Intrinsic Valuei2S S.A. (ALI2S.PA)

Previous Close6.50
Intrinsic Value
Upside potential
Previous Close
6.50

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

i2S SA operates in the electrical equipment and parts industry, specializing in advanced image capture and processing solutions. The company serves diverse markets, including cultural heritage digitization, healthcare diagnostics, and industrial vision systems. Its core revenue model is driven by hardware sales (scanners, cameras) and software solutions (LIMB suite, Irisolution), targeting libraries, museums, healthcare providers, and industrial clients. i2S has carved a niche in high-precision digitization, combining proprietary hardware with AI-enhanced software to address preservation and diagnostic needs. The company differentiates through vertical integration—designing custom cameras and inspection systems—while its e-health segment leverages portable tools for decentralized diagnostics. Though small in scale, i2S maintains a defensible position in France's digitization market, competing with broader industrial automation firms by focusing on specialized applications requiring heritage-grade accuracy or medical compliance.

Revenue Profitability And Efficiency

i2S reported €18.3M in revenue for the period, with net income of €114K, reflecting tight margins in its hardware-centric model. Operating cash flow of €1.27M suggests reasonable working capital management, though capital expenditures (-€179K) indicate limited near-term growth investments. The diluted EPS of €0.0689 underscores modest earnings scalability relative to its market cap.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, with net income representing just 0.6% of revenue. Positive operating cash flow (6.9% of revenue) signals baseline sustainability, but low net profitability suggests dependency on high-margin software or service upsells to improve returns. Capital efficiency metrics are unavailable due to insufficient asset data.

Balance Sheet And Financial Health

i2S maintains a conservative balance sheet with €4.97M in cash against €3.09M total debt, indicating liquidity coverage of 1.6x. The debt level (27.8% of market cap) is manageable, though the absence of detailed asset data limits leverage assessment. The cash position could support R&D or acquisitions in adjacent vision technologies.

Growth Trends And Dividend Policy

Growth appears muted, with no explicit revenue trajectory provided. A dividend of €0.14 per share (yield ~1.3% at current cap) implies a shareholder return focus despite limited earnings, potentially signaling confidence in cash flow stability. Sector tailwinds in digitization and e-health may offer organic expansion opportunities.

Valuation And Market Expectations

At a €11.1M market cap, i2S trades at ~0.6x revenue, reflecting its small-cap status and niche positioning. The negative beta (-0.036) suggests idiosyncratic performance detached from broader markets, possibly due to specialized demand drivers in cultural or medical imaging.

Strategic Advantages And Outlook

i2S’s dual focus on heritage preservation and medical diagnostics provides diversification, though both segments face competition from larger tech firms. Its longevity (founded 1979) and vertical integration are strengths, but scaling may require partnerships or internationalization. Regulatory tailwinds in EU digitization projects could spur demand, while healthcare innovation remains a potential growth lever.

Sources

Company description, financials from EURONEXT 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