investorscraft@gmail.com

Intrinsic ValueCerinnov Group S.A. (ALPCV.PA)

Previous Close0.03
Intrinsic Value
Upside potential
Previous Close
0.03

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

Cerinnov Group SA operates in the industrial machinery sector, specializing in advanced production equipment for ceramics and glass manufacturing. The company’s core revenue model is driven by the sale of high-precision shaping, glazing, and decoration machines, alongside laser and customized machinery solutions. Its product portfolio includes pressure casting machines, automated jiggering lines, and laser sintering tools, catering to manufacturers requiring precision and efficiency in production processes. Cerinnov serves a global clientele, leveraging its expertise in industrial automation and material processing to maintain a competitive edge. The company’s market position is reinforced by its focus on innovation, after-sales services, and consumables, which provide recurring revenue streams. Operating in a niche segment, Cerinnov competes with larger industrial machinery providers by offering specialized, high-value solutions tailored to ceramics and glass industries. Its Limoges-based heritage and technical proficiency enhance its reputation as a reliable partner for manufacturers seeking advanced production technologies.

Revenue Profitability And Efficiency

In FY 2023, Cerinnov reported revenue of €15.01 million, reflecting its niche market focus. Net income stood at €114,000, with diluted EPS of €0.0254, indicating modest profitability. Operating cash flow was €1.36 million, supported by efficient working capital management, while capital expenditures of €-0.8 million suggest ongoing investments in production capabilities. The company’s ability to generate positive cash flow despite thin margins underscores its operational discipline.

Earnings Power And Capital Efficiency

Cerinnov’s earnings power is constrained by its specialized market, with diluted EPS of €0.0254 reflecting limited scalability. The company’s capital efficiency is moderate, as evidenced by its reinvestment in machinery and technology. Operating cash flow covers capital expenditures, but the high beta of 2.317 indicates significant earnings volatility relative to market movements, highlighting sensitivity to industrial demand cycles.

Balance Sheet And Financial Health

Cerinnov’s balance sheet shows €1.02 million in cash and equivalents against total debt of €6.38 million, indicating leveraged financial positioning. The debt load may constrain flexibility, though operating cash flow provides some coverage. With no dividends paid, the company retains earnings for debt servicing and growth initiatives, but its financial health remains vulnerable to downturns in industrial demand.

Growth Trends And Dividend Policy

Growth trends are muted, with revenue stability but limited expansion. The absence of dividends aligns with Cerinnov’s focus on reinvesting earnings into R&D and market penetration. The company’s small market cap (€2.38 million) suggests it operates as a niche player, with growth contingent on industrial adoption of its specialized machinery and aftermarket services.

Valuation And Market Expectations

Cerinnov’s valuation reflects its niche status, with a market cap of €2.38 million and high beta signaling investor perception of elevated risk. The lack of dividends and thin profitability may deter broad investor interest, though specialized industrial buyers could value its technological offerings. Market expectations likely hinge on sector-specific demand and the company’s ability to innovate.

Strategic Advantages And Outlook

Cerinnov’s strategic advantages lie in its specialized machinery and consumables, which cater to a loyal industrial clientele. The outlook depends on sustained demand for ceramic and glass production equipment, with potential growth tied to automation trends. However, its high leverage and small scale pose risks, requiring careful execution to maintain competitiveness in a cyclical industry.

Sources

Company description, financial data from public filings, and market data from EURONEXT.

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