investorscraft@gmail.com

Intrinsic ValueBalyo S.A. (BALYO.PA)

Previous Close0.60
Intrinsic Value
Upside potential
Previous Close
0.60

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

Balyo SA is a French robotics company specializing in autonomous material handling solutions for industrial and logistics applications. The company designs and markets robotic pallet trucks, reach trucks, tuggers, and autonomous mobile robots (AMRs), integrating advanced features like intelligent pallet detection, barcode scanning, and ERP/WMS interfacing. Balyo serves key industries such as third-party logistics (3PL), automotive, e-commerce, and consumer goods, positioning itself as a niche player in warehouse automation. Unlike traditional forklift manufacturers, Balyo differentiates itself through software-driven automation, enabling seamless integration with existing warehouse management systems. The company operates in a competitive but high-growth sector, contending with larger industrial automation firms while leveraging its agility and specialized expertise. Balyo’s market position is bolstered by increasing demand for automation in logistics, though its smaller scale limits its ability to compete on pricing with global giants. The company’s technology is well-suited for mid-sized warehouses seeking cost-effective automation, but it faces challenges in scaling adoption due to capital constraints and the need for customization in deployment.

Revenue Profitability And Efficiency

Balyo reported revenue of €29.1 million in its latest fiscal year, reflecting its niche market presence. However, the company remains unprofitable, with a net loss of €13.3 million, driven by high R&D and operational costs. Operating cash flow was negative at €15.8 million, indicating ongoing cash burn, though capital expenditures were modest at €0.4 million, suggesting limited heavy investment in physical assets.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -€0.21 underscores its current lack of earnings power. Balyo’s capital efficiency is constrained by its negative operating cash flow and reliance on external funding. While its technology has potential, the firm has yet to achieve economies of scale, resulting in elevated costs relative to revenue generation.

Balance Sheet And Financial Health

Balyo maintains a cash position of €22.6 million, providing a near-term liquidity buffer. Total debt stands at €10.7 million, resulting in a manageable net cash position. However, persistent operating losses and negative cash flows raise concerns about long-term sustainability without additional financing or a turnaround in profitability.

Growth Trends And Dividend Policy

Balyo operates in a high-growth segment, with increasing demand for warehouse automation. However, its revenue growth has not yet translated into profitability. The company does not pay dividends, reinvesting all resources into R&D and market expansion, a common strategy for growth-focused tech firms in early commercialization stages.

Valuation And Market Expectations

With a market cap of €65.7 million, Balyo trades at approximately 2.3x revenue, reflecting investor optimism about its automation technology. The high beta of 1.742 indicates significant volatility, aligning with its growth-stage profile and sensitivity to macroeconomic conditions affecting industrial spending.

Strategic Advantages And Outlook

Balyo’s strategic advantage lies in its specialized robotics technology, tailored for mid-market logistics automation. The outlook hinges on its ability to scale deployments and reduce cash burn. Success depends on broader adoption of AMRs in logistics, though competition and funding challenges remain key risks. If execution improves, the company could carve out a sustainable niche in Europe’s automation market.

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