investorscraft@gmail.com

Intrinsic ValueGroupe Berkem S.A. (ALKEM.PA)

Previous Close3.10
Intrinsic Value
Upside potential
Previous Close
3.10

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

Groupe Berkem SA operates as a specialized chemical company focused on natural active ingredients and plant extracts, primarily serving the cosmetics, food, and industrial sectors. The company’s core revenue model revolves around the extraction, freeze-drying, and distribution of bio-based solutions, catering to diverse markets such as wood processing, construction, and paints. Its vertically integrated operations—from raw material sourcing to finished product manufacturing—position it as a niche player in sustainable chemistry. Groupe Berkem differentiates itself through its expertise in plant-derived formulations, appealing to industries increasingly prioritizing eco-friendly alternatives. The company’s presence in France and targeted industrial applications provides a stable, albeit concentrated, market foothold. While it faces competition from larger chemical conglomerates, its specialization in natural ingredients offers resilience in sectors with stringent regulatory and sustainability demands.

Revenue Profitability And Efficiency

In FY 2023, Groupe Berkem reported revenue of €53.9 million, with net income of €0.4 million, reflecting tight margins in a capital-intensive industry. Operating cash flow of €5.6 million suggests moderate operational efficiency, though significant capital expenditures (€12 million) indicate ongoing investments in production capabilities. The diluted EPS of €0.02 underscores modest profitability relative to its market capitalization.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, with net income representing less than 1% of revenue. High capital expenditures relative to operating cash flow suggest aggressive reinvestment, potentially limiting near-term returns. The absence of dividends aligns with its growth-focused capital allocation, though leverage metrics warrant monitoring given total debt of €38.8 million.

Balance Sheet And Financial Health

Groupe Berkem’s balance sheet shows €11.4 million in cash against €38.8 million in total debt, indicating leveraged positioning. The negative free cash flow (due to heavy capex) raises liquidity concerns, though its niche market focus may support long-term debt servicing. The equity base remains thin, with a market cap of €54.6 million reflecting investor caution.

Growth Trends And Dividend Policy

Revenue growth trends are unclear without prior-year comparisons, but the lack of dividends suggests reinvestment priorities. The company’s focus on bio-based solutions aligns with secular sustainability trends, though execution risks persist given its small scale. Capex intensity may delay profitability improvements in the near term.

Valuation And Market Expectations

At a market cap of €54.6 million, the stock trades at ~1x revenue, reflecting skepticism about scalability. A beta of 1.4 indicates higher volatility versus the broader market, likely due to its specialized, cyclical exposure. Investors appear to price in limited near-term earnings expansion.

Strategic Advantages And Outlook

Groupe Berkem’s strategic edge lies in its natural ingredient expertise, but its outlook hinges on scaling production efficiently. Regulatory tailwinds in eco-friendly chemicals could bolster demand, though competition and capex burdens remain key challenges. Success will depend on balancing growth investments with profitability.

Sources

Company description, financials sourced from disclosed ticker data (FY 2023).

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