investorscraft@gmail.com

Intrinsic ValueOsmozis S.A. (ALOSM.PA)

Previous Close15.00
Intrinsic Value
Upside potential
Previous Close
15.00

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

Osmozis SA operates in the telecommunications services sector, specializing in connected solutions for the leisure and hospitality industries across Europe. The company’s core revenue model is built on subscription-based and transactional services, including Wi-Fi access, electronic payments, and property management software. Its flagship offerings, such as WifiCamping and OsmoKey, cater to holiday parks and resorts, addressing the growing demand for seamless digital experiences in temporary accommodations. Osmozis differentiates itself through a vertically integrated suite of proprietary technologies, from wireless locks to energy management systems, enhancing operational efficiency for site owners while improving guest convenience. The company’s niche focus on outdoor hospitality positions it as a leader in a fragmented market, where demand for connectivity and smart solutions is rising due to increasing traveler expectations and regulatory requirements for safety and sustainability. By combining hardware, software, and services, Osmozis creates recurring revenue streams while maintaining a competitive edge through innovation and localized support.

Revenue Profitability And Efficiency

For FY 2023, Osmozis reported revenue of €12.7 million, with net income of €0.7 million, reflecting a net margin of approximately 5.5%. Operating cash flow stood at €4.0 million, though capital expenditures of €-4.6 million indicate significant reinvestment in infrastructure and technology. The company’s ability to generate positive earnings despite high capex suggests disciplined cost management and scalable operations.

Earnings Power And Capital Efficiency

Diluted EPS of €0.27 underscores modest but stable earnings power, supported by recurring revenue from subscription services. The balance between growth investments and profitability highlights capital efficiency, with operating cash flow covering a substantial portion of capex. The absence of dividends reinforces a focus on reinvestment to capture market opportunities.

Balance Sheet And Financial Health

Osmozis maintains a solid liquidity position with €9.4 million in cash and equivalents, though total debt of €14.1 million indicates leverage. The company’s ability to service debt is supported by consistent cash flow generation, but the debt-to-equity ratio warrants monitoring given its growth-oriented capex commitments.

Growth Trends And Dividend Policy

Revenue growth is likely tied to expansion in European holiday parks and adoption of connected services. The company retains all earnings for reinvestment, with no dividend payouts, aligning with its strategy to prioritize scalability and technological advancement over shareholder distributions.

Valuation And Market Expectations

With a market cap of €41.5 million and a beta of 0.83, Osmozis is valued as a small-cap with moderate volatility. The valuation reflects expectations for niche market penetration and recurring revenue growth, though competition and capex intensity may temper upside potential.

Strategic Advantages And Outlook

Osmozis benefits from first-mover advantage in integrated leisure-tech solutions, with patented products and a loyal customer base. The outlook hinges on expanding its ecosystem and cross-selling opportunities, though macroeconomic pressures on discretionary travel could pose near-term risks. Long-term prospects remain tied to digital transformation in hospitality.

Sources

Company filings, Euronext Paris disclosures

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