investorscraft@gmail.com

Intrinsic ValueCibox Inter@ctive (CIB.PA)

Previous Close0.06
Intrinsic Value
Upside potential
Previous Close
0.06

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Cibox Inter@ctive operates in the competitive computer hardware sector, specializing in connected devices and peripherals. The company’s product portfolio includes smartphones, tablets, PCs, cloud storage solutions, and IoT devices such as motion detectors and smart plugs. While its offerings align with growing demand for smart home and office solutions, Cibox faces intense competition from larger global players with stronger brand recognition and economies of scale. The company’s niche focus on affordable, functional hardware positions it as a regional player in France, but its limited scale and innovation pipeline constrain broader market penetration. Revenue streams are primarily driven by direct sales of hardware, with no significant recurring revenue from services or software, exposing it to cyclical demand fluctuations. Despite its long-standing presence since 1995, Cibox’s market position remains marginal, with challenges in differentiating itself in a saturated industry dominated by tech giants.

Revenue Profitability And Efficiency

In FY 2021, Cibox reported revenue of €16.2 million, reflecting its small-scale operations. The company posted a net loss of €528,000, with diluted EPS of -€0.0049, indicating persistent profitability challenges. Operating cash flow was negative at €745,000, exacerbated by capital expenditures of €364,000, suggesting limited ability to self-fund growth or operational improvements without external financing.

Earnings Power And Capital Efficiency

Cibox’s negative earnings and operating cash flow underscore weak earnings power. The company’s capital efficiency is further strained by its modest revenue base and high competition, which limits pricing power. With no clear path to scaling profitability, the business remains reliant on existing cash reserves and debt to sustain operations.

Balance Sheet And Financial Health

Cibox held €5.8 million in cash and equivalents against €6.2 million of total debt at FY 2021-end, indicating a tight liquidity position. The near-parity between cash and debt raises concerns about financial flexibility, particularly given ongoing cash burn. The absence of a substantial equity cushion or recurring income streams heightens refinancing risks.

Growth Trends And Dividend Policy

Despite historical losses, Cibox paid a dividend of €1.01 per share in FY 2021, an unusual move for an unprofitable company. This suggests a potential prioritization of shareholder returns over reinvestment, though sustainability is questionable. Growth trends remain muted, with no visible catalysts to expand market share or diversify revenue beyond hardware sales.

Valuation And Market Expectations

With negligible market capitalization and a beta of 1.99, Cibox is highly volatile and likely perceived as a speculative micro-cap. The lack of profitability and limited growth prospects imply low investor confidence, with valuation metrics rendered less meaningful due to persistent losses and operational challenges.

Strategic Advantages And Outlook

Cibox’s primary advantage lies in its localized presence and focused product range, but its outlook is constrained by weak financials and competitive pressures. Without significant innovation or strategic partnerships, the company risks further marginalization. Cost discipline and potential pivots toward higher-margin IoT services could offer pathways to stabilization, though execution risks remain high.

Sources

Company filings, Euronext Paris disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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