investorscraft@gmail.com

Intrinsic ValueBoiron S.A. (BOI.PA)

Previous Close29.90
Intrinsic Value
Upside potential
Previous Close
29.90

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

Boiron SA is a leading player in the homeopathic and herbal medicine sector, specializing in non-proprietary and proprietary remedies for a wide range of minor health conditions. The company operates primarily in France but has a growing international presence across Europe and North America. Its product portfolio includes well-known brands like Oscillococcinum for flu symptoms, Arnigel for trauma relief, and Camilia for infant teething, catering to both adults and children. Boiron distributes through pharmacies, wholesalers, and online retailers, leveraging a multi-channel approach to maximize reach. The company’s focus on natural and alternative medicine positions it uniquely in the healthcare market, appealing to consumers seeking non-conventional treatments. Despite regulatory scrutiny around homeopathy in some regions, Boiron maintains a loyal customer base and a strong brand reputation, supported by decades of expertise since its founding in 1932. Its diversified product line, including dietary supplements and COVID-19 tests, mitigates reliance on any single category, enhancing resilience in a competitive and evolving industry.

Revenue Profitability And Efficiency

Boiron reported revenue of €487.6 million for the period, reflecting its steady demand in core markets. Net income stood at €11.3 million, with diluted EPS of €0.65, indicating modest profitability. Operating cash flow was €42.2 million, supported by efficient working capital management, while capital expenditures of €8.4 million suggest disciplined reinvestment. The company’s ability to generate cash despite regulatory headwinds underscores its operational resilience.

Earnings Power And Capital Efficiency

The company’s earnings power is tempered by the niche nature of its market, with diluted EPS of €0.65 reflecting moderate scalability. Operating cash flow covers capital expenditures comfortably, indicating sustainable self-funding. However, the capital-light model limits significant leverage, with total debt at €15.0 million against cash reserves of €64.7 million, suggesting conservative financial management.

Balance Sheet And Financial Health

Boiron maintains a solid balance sheet, with €64.7 million in cash and equivalents against €15.0 million in total debt, highlighting strong liquidity. The low debt-to-equity ratio reflects prudent financial stewardship. This conservative approach positions the company to navigate regulatory uncertainties and market fluctuations without undue strain.

Growth Trends And Dividend Policy

Revenue growth has been stable but slow, reflecting saturation in core markets and regulatory challenges. The dividend payout of €1.35 per share signals a commitment to shareholder returns, supported by consistent cash generation. Future growth may hinge on international expansion and product diversification, though the dividend yield remains a key attraction for income-focused investors.

Valuation And Market Expectations

With a market cap of €416.7 million, Boiron trades at a valuation reflective of its niche positioning and steady cash flows. The low beta of 0.248 suggests limited correlation with broader market volatility, appealing to defensive investors. Market expectations appear muted, factoring in regulatory risks and modest growth prospects.

Strategic Advantages And Outlook

Boiron’s strategic advantages lie in its strong brand equity, diversified product range, and entrenched distribution network. The outlook remains cautious due to regulatory pressures on homeopathy, but the company’s adaptability and loyal customer base provide a buffer. Long-term success will depend on expanding into adjacent wellness categories and leveraging e-commerce channels to offset stagnant traditional sales.

Sources

Company filings, Bloomberg

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