investorscraft@gmail.com

Intrinsic ValueAugros Cosmetic Packaging S.A. (AUGR.PA)

Previous Close6.25
Intrinsic Value
Upside potential
Previous Close
6.25

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

Augros Cosmetic Packaging SA specializes in bespoke packaging solutions tailored for the luxury and premium segments of the perfume, cosmetic, and spirits industries. The company differentiates itself through high-end decoration techniques for glass, plastic, and aluminum packaging, catering to brands that prioritize aesthetic appeal and exclusivity. Operating primarily in France, Augros leverages its subsidiary status under Famille Bourgine to maintain a niche yet competitive position in the fragmented packaging sector. The company’s focus on customization and premium finishes aligns with the growing demand for sustainable and visually distinctive packaging in the beauty and spirits markets. Despite its small scale, Augros benefits from deep industry expertise and long-standing client relationships, though it faces competition from larger global packaging providers. Its market positioning hinges on agility and craftsmanship, serving clients who value artisanal quality over mass production.

Revenue Profitability And Efficiency

In FY 2023, Augros reported revenue of €20.8 million, reflecting its specialized market focus. However, the company recorded a net loss of €0.77 million, with diluted EPS at -€0.54, indicating profitability challenges. Operating cash flow was marginally positive at €0.11 million, but capital expenditures of €1.15 million suggest ongoing investments in capacity or technology, potentially pressuring short-term liquidity.

Earnings Power And Capital Efficiency

The negative net income and EPS highlight inefficiencies in translating revenue into earnings, possibly due to high operational costs or pricing pressures. The modest operating cash flow relative to revenue implies limited earnings power, while significant capex signals a focus on long-term asset development rather than immediate returns.

Balance Sheet And Financial Health

Augros holds €0.74 million in cash against €3.73 million in total debt, indicating a leveraged position with limited liquidity buffers. The negative net income further strains financial health, though the absence of dividends preserves cash for debt servicing or reinvestment. The balance sheet suggests vulnerability to cyclical downturns or margin compression.

Growth Trends And Dividend Policy

Revenue trends are undisclosed, but the lack of dividends aligns with the company’s loss-making status and reinvestment priorities. Growth likely depends on niche demand for premium packaging, though profitability must improve to sustain expansion. The zero-dividend policy is prudent given current financial constraints.

Valuation And Market Expectations

With a market cap of €9.52 million and negative earnings, Augros trades on speculative metrics, possibly reflecting its niche market potential. The negative beta (-0.062) suggests low correlation with broader markets, but investor confidence hinges on a turnaround in profitability or strategic shifts.

Strategic Advantages And Outlook

Augros’s craftsmanship and customization capabilities are key differentiators, but profitability challenges and leverage pose risks. The outlook depends on operational improvements and sustained demand for high-end packaging. Strategic partnerships or innovation in sustainable materials could enhance competitiveness, though near-term headwinds persist.

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