investorscraft@gmail.com

Intrinsic ValueLexibook - Linguistic Electronic System S.A. (ALLEX.PA)

Previous Close6.26
Intrinsic Value
Upside potential
Previous Close
6.26

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Lexibook - Linguistic Electronic System SA operates in the consumer electronics sector, specializing in products tailored for children and adolescents. The company designs and manufactures a diverse portfolio, including tablets, toys, laptops, and audio devices, marketed under brands like Lexibook, LexiTab, and Yeno. Its strategic use of licensed properties such as Disney, Marvel, and Super Mario enhances product appeal, targeting a niche yet competitive segment of the leisure market. Lexibook’s revenue model hinges on both direct sales and licensing partnerships, leveraging its strong distribution network across Europe and internationally. The company’s market position is bolstered by its ability to blend educational and entertainment value, differentiating itself from generic electronics manufacturers. However, it faces challenges from larger competitors and shifting consumer preferences toward digital-native products. Despite this, Lexibook maintains relevance through innovation and brand collaborations, securing a stable foothold in the youth-oriented electronics space.

Revenue Profitability And Efficiency

Lexibook reported revenue of €58.6 million for FY 2024, with net income reaching €5.0 million, reflecting a healthy profit margin. The company’s operating cash flow of €10.1 million underscores efficient working capital management, while modest capital expenditures of €0.4 million indicate disciplined investment in growth. These metrics suggest a balanced approach to profitability and operational efficiency.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €0.64 demonstrates solid earnings power, supported by its niche market focus and licensing strategy. Lexibook’s ability to generate positive operating cash flow relative to its market cap highlights capital efficiency, though its beta of 1.869 indicates higher volatility compared to broader market trends.

Balance Sheet And Financial Health

Lexibook maintains a robust balance sheet with €8.6 million in cash and equivalents, against total debt of €7.2 million, indicating manageable leverage. The company’s liquidity position appears stable, with sufficient resources to meet short-term obligations and fund incremental growth initiatives without significant financial strain.

Growth Trends And Dividend Policy

Lexibook’s growth is driven by product innovation and licensed collaborations, though its dividend policy remains conservative, with no dividends paid in FY 2024. The company’s focus appears to be on reinvesting earnings into expanding its product lineup and market reach, rather than returning capital to shareholders.

Valuation And Market Expectations

With a market cap of €32.5 million, Lexibook trades at a modest valuation relative to its earnings and cash flow. The high beta suggests investor expectations of volatility, likely tied to its niche market exposure and reliance on licensed products, which can be sensitive to consumer trends and licensing costs.

Strategic Advantages And Outlook

Lexibook’s strategic advantages lie in its targeted product offerings and strong brand partnerships, which provide a competitive edge in the youth electronics segment. The outlook remains cautiously optimistic, contingent on the company’s ability to innovate and adapt to evolving consumer preferences while maintaining cost discipline and licensing agility.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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