investorscraft@gmail.com

Intrinsic ValueRocTool S.A. (ALROC.PA)

Previous Close0.46
Intrinsic Value
Upside potential
Previous Close
0.46

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

RocTool S.A. specializes in advanced induction heating systems and tooling hardware, catering to high-precision industries such as automotive, consumer electronics, aerospace, and medical sectors. The company’s core revenue model revolves around the sale of proprietary induction heating equipment, power units, and peripherals, complemented by value-added services like installation, design, and engineering support. Its technology enables efficient molding and shaping of materials, positioning RocTool as a niche player in industrial heating solutions. Operating in the competitive hardware and equipment sector, RocTool differentiates itself through innovation and tailored solutions for complex manufacturing processes. Despite its small scale, the company serves global clients, leveraging its expertise in thermal management for plastics and composites. However, its market penetration remains limited compared to larger industrial equipment providers, reflecting both its specialized focus and growth challenges in capital-intensive industries.

Revenue Profitability And Efficiency

RocTool reported revenue of €6.25 million for the period, underscoring its modest scale in the industrial technology sector. The company’s net income of -€2.58 million highlights ongoing profitability challenges, likely driven by high R&D or operational costs. Operating cash flow of €1.16 million suggests some ability to fund operations, though capital expenditures of -€0.4 million indicate restrained investment in growth.

Earnings Power And Capital Efficiency

With a diluted EPS of -€0.38, RocTool’s earnings power remains constrained. The negative net income and modest operating cash flow reflect inefficiencies in converting revenue to profitability. The company’s capital allocation appears cautious, as evidenced by limited capex, possibly prioritizing liquidity over expansion.

Balance Sheet And Financial Health

RocTool’s balance sheet shows €1.01 million in cash against €3.4 million in total debt, signaling liquidity risks. The debt-heavy structure may pressure financial flexibility, though the absence of dividends suggests a focus on preserving capital. The company’s ability to service debt will depend on improving operational cash flows.

Growth Trends And Dividend Policy

Revenue trends are not disclosed, but the lack of dividends aligns with RocTool’s reinvestment needs. The company’s growth prospects hinge on adoption of its induction technology in target industries, though its small market cap (€2.1 million) reflects limited investor confidence in near-term scalability.

Valuation And Market Expectations

RocTool’s low market capitalization and negative earnings suggest the market assigns minimal premium to its niche technology. A beta of 0.729 indicates lower volatility than the broader market, possibly due to its illiquidity or perceived stability as a small-cap industrial player.

Strategic Advantages And Outlook

RocTool’s expertise in induction heating offers a competitive edge in precision manufacturing, but its financial health and scale remain constraints. The outlook depends on securing larger contracts or partnerships to drive revenue growth and alleviate debt pressures. Without significant operational improvements, the company may struggle to capitalize on its technological niche.

Sources

Company description and financial data sourced from public disclosures and Euronext Paris filings.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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