investorscraft@gmail.com

Intrinsic ValueCNIM Groupe S.A. (COM.PA)

Previous Close7.46
Intrinsic Value
Upside potential
Previous Close
7.46

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

CNIM Groupe SA operates as a diversified industrial solutions provider, specializing in waste-to-energy conversion, hazardous waste treatment, and renewable energy power plants. The company serves public and private sector clients, including governments and local authorities, with a focus on environmental sustainability, defense, and high-tech markets. Its offerings span nuclear reactor maintenance, thermal storage, and intelligent energy management, positioning it as a key player in Europe's industrial and environmental services sector. CNIM's expertise in waste management and renewable energy aligns with global trends toward decarbonization and circular economy initiatives. The company's long-standing history since 1856 and its subsidiary status under Soluni SA provide stability, though its broad operational scope requires careful execution to maintain competitiveness against specialized rivals.

Revenue Profitability And Efficiency

CNIM reported revenue of €632.9 million in FY 2020 but faced significant challenges, with a net loss of €132.5 million and diluted EPS of -€46.9. Operating cash flow was negative at €-30.7 million, exacerbated by capital expenditures of €-22.5 million, reflecting strained operational efficiency and potential liquidity pressures.

Earnings Power And Capital Efficiency

The company's negative earnings and cash flow underscore weak capital efficiency, with profitability hampered by high costs or project execution issues. Its diversified segments may offer recovery potential, but the FY 2020 results indicate underperformance in converting revenue into sustainable earnings.

Balance Sheet And Financial Health

CNIM held €143.1 million in cash against €250.9 million in total debt, suggesting moderate leverage but limited liquidity buffers. The negative cash flow raises concerns about near-term solvency, particularly if operational losses persist or debt servicing demands escalate.

Growth Trends And Dividend Policy

Despite financial struggles, CNIM paid a dividend of €153.56 per share, an atypical move given its net loss. This may reflect strategic priorities or contractual obligations, but it risks further straining cash reserves unless profitability improves.

Valuation And Market Expectations

With a market cap near zero and a beta of 0.97, CNIM appears to trade at distressed levels, likely pricing in operational risks. Investors may be skeptical about a turnaround unless the company demonstrates cost discipline or secures new contracts.

Strategic Advantages And Outlook

CNIM's niche expertise in waste-to-energy and nuclear services provides long-term relevance, but its FY 2020 performance signals urgent need for restructuring. Success hinges on stabilizing cash flow, reducing debt, and capitalizing on Europe's green energy transition.

Sources

Company filings, Euronext Paris

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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