investorscraft@gmail.com

Intrinsic ValueI.ceram S.A. (ALICR.PA)

Previous Close0.40
Intrinsic Value
Upside potential
Previous Close
0.40

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

I.CERAM SA operates in the medical instruments and supplies sector, specializing in alumina-based ceramic implants for orthopedic and trauma applications. The company designs, manufactures, and markets implants for joints such as the skull, shoulder, spine, hip, and extremities, alongside osteosynthesis products. Its focus on biocompatible ceramic materials positions it in a niche segment of the medical device industry, catering to both domestic and international markets. I.CERAM's revenue model relies on direct sales to healthcare providers and distributors, leveraging its proprietary ceramic technology. The company operates in a competitive landscape dominated by larger multinational players, but its specialized product line offers differentiation. As a subsidiary of Investissement Développement, it benefits from strategic oversight, though its market penetration remains limited compared to industry leaders. The demand for durable, biocompatible implants supports its long-term prospects, but scale and R&D investment are critical challenges.

Revenue Profitability And Efficiency

In FY 2023, I.CERAM reported revenue of €991,628, reflecting its niche market presence. However, the company posted a net loss of €1,103,568, with diluted EPS of -€3.77, indicating ongoing profitability challenges. The absence of reported operating cash flow and capital expenditures suggests limited visibility into cash generation or reinvestment activities, which may constrain operational flexibility.

Earnings Power And Capital Efficiency

The company's negative net income and EPS highlight weak earnings power, likely due to high fixed costs or pricing pressures in the medical device sector. With no disclosed operating cash flow, assessing capital efficiency is difficult, but the net loss implies suboptimal resource allocation. The lack of capex data further obscures its investment in growth or innovation.

Balance Sheet And Financial Health

I.CERAM's balance sheet shows €0 in cash and equivalents, coupled with total debt of €1,697,587, signaling liquidity constraints. The debt burden, relative to its modest market cap of €155,734, raises concerns about financial stability. Absent cash reserves, the company may rely on external financing or parent support to meet obligations.

Growth Trends And Dividend Policy

No dividend payments were made in FY 2023, consistent with its unprofitable status. Growth trends are unclear due to sparse financial disclosures, but the niche focus on ceramic implants could offer long-term opportunities if demand for biocompatible solutions expands. The lack of capex data limits insight into growth initiatives.

Valuation And Market Expectations

With a market cap of €155,734 and negative earnings, the company trades on speculative potential rather than fundamentals. The beta of 0.703 suggests lower volatility than the broader market, possibly reflecting its small size and limited liquidity. Investors likely await signs of turnaround or strategic shifts.

Strategic Advantages And Outlook

I.CERAM's specialization in ceramic implants provides a differentiated offering in the orthopedic market, but its financial struggles and debt load pose significant risks. The outlook hinges on improving profitability, securing funding, and scaling operations. Success depends on leveraging its technological niche while addressing capital constraints.

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