investorscraft@gmail.com

Intrinsic ValueSogeclair S.A. (ALSOG.PA)

Previous Close29.00
Intrinsic Value
Upside potential
Previous Close
29.00

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

Sogeclair SA operates as a specialized engineering and production services provider in the aerospace, defense, and transportation sectors. The company’s three core divisions—Aerospace, Vehicle, and Simulation—cater to high-value segments, including aerostructures, cabin systems, military vehicles, and simulation technologies. Its Aerospace division focuses on advanced manufacturing solutions like thermoplastic products and additive manufacturing, while the Vehicle division delivers specialized civilian and military platforms. The Simulation division provides turnkey simulators and software solutions, positioning Sogeclair as a niche player in France’s industrial ecosystem. With deep expertise in aeronautics and defense, the company serves both civilian and military clients, leveraging its engineering prowess to maintain a competitive edge. Its market position is reinforced by long-standing relationships with key industry players and a focus on innovation, though it faces competition from larger global aerospace contractors. Sogeclair’s diversified revenue streams across engineering services, manufacturing, and simulation mitigate sector-specific risks while capitalizing on growth in defense spending and aerospace modernization.

Revenue Profitability And Efficiency

Sogeclair reported revenue of €157.0 million for the period, with net income of €4.4 million, reflecting a modest but stable profitability margin. Operating cash flow stood at €17.0 million, indicating efficient working capital management. Capital expenditures were limited to €1.7 million, suggesting a lean operational model with disciplined reinvestment. The company’s ability to generate positive cash flow underscores its operational resilience in a capital-intensive industry.

Earnings Power And Capital Efficiency

Diluted EPS of €1.45 demonstrates Sogeclair’s earnings capability relative to its share count. The company’s capital efficiency is evident in its balanced approach to reinvestment, with capex representing only a fraction of operating cash flow. This disciplined allocation supports sustained profitability without overleveraging, though the beta of 1.515 indicates higher volatility compared to broader markets.

Balance Sheet And Financial Health

Sogeclair maintains a solid liquidity position with €20.4 million in cash and equivalents, against total debt of €30.8 million. The manageable debt level and healthy cash reserves provide flexibility for strategic initiatives or downturns. The balance sheet reflects a conservative leverage profile, typical of engineering-focused firms prioritizing stability over aggressive expansion.

Growth Trends And Dividend Policy

The company’s growth is tied to aerospace and defense demand, with potential upside from increased defense budgets in Europe. A dividend of €0.96 per share signals commitment to shareholder returns, though payout ratios remain sustainable. Future growth may hinge on securing larger contracts or expanding simulation and additive manufacturing capabilities.

Valuation And Market Expectations

With a market cap of €68.6 million, Sogeclair trades at a moderate valuation, reflecting its niche positioning and smaller scale. Investors likely price in sector-specific risks, including cyclicality in aerospace and defense spending. The higher beta suggests market expectations of amplified sensitivity to macroeconomic or industry shocks.

Strategic Advantages And Outlook

Sogeclair’s strengths lie in its specialized engineering expertise and diversified client base across aerospace and defense. The outlook depends on sustained demand for advanced manufacturing and simulation solutions, though competition and R&D costs pose challenges. Strategic partnerships or technological advancements in additive manufacturing could drive long-term differentiation.

Sources

Company filings, market data

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