investorscraft@gmail.com

Intrinsic Valueelumeo SE (ELB.DE)

Previous Close2.20
Intrinsic Value
Upside potential
Previous Close
2.20

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

elumeo SE operates in the luxury goods sector, specializing in the design, procurement, and distribution of gemstone jewelry under brands like Juwelo, AMAYANI, Rocks & Co., and New York Gemstones. The company leverages a multi-channel electronic distribution strategy, including TV, internet, smart TV, and smartphone apps, as well as home shopping TV stations and web shops across key European markets such as Germany, Italy, and France. This digital-first approach allows elumeo to reach a broad customer base while minimizing traditional retail overheads. The company competes in the fragmented jewelry market by offering a mix of affordability and perceived luxury, targeting mid-market consumers who seek quality gemstones without premium pricing. Its market position is bolstered by strong brand recognition in its core markets, though it faces intense competition from both traditional jewelers and e-commerce giants. elumeo’s ability to adapt to shifting consumer preferences, such as the growing demand for ethically sourced gemstones, will be critical to sustaining its niche in the competitive luxury goods landscape.

Revenue Profitability And Efficiency

In FY 2023, elumeo reported revenue of €45.4 million, reflecting its established presence in the European jewelry market. However, the company posted a net loss of €1.1 million, with diluted EPS of -€0.20, indicating ongoing profitability challenges. Operating cash flow was negative at €-94,000, though capital expenditures remained modest at €-16,000, suggesting restrained investment in growth initiatives. The revenue-to-cash conversion efficiency appears strained, likely due to competitive pricing pressures and operational costs.

Earnings Power And Capital Efficiency

elumeo’s earnings power is currently constrained, as evidenced by its negative net income and operating cash flow. The company’s capital efficiency metrics are underwhelming, with limited reinvestment into high-return projects. The lack of positive free cash flow generation raises questions about its ability to fund organic growth or debt reduction without external financing. Improving gross margins and cost discipline will be key to enhancing earnings potential.

Balance Sheet And Financial Health

elumeo’s balance sheet shows €1.34 million in cash and equivalents against €1.56 million in total debt, indicating a tight liquidity position. The modest cash reserves relative to debt obligations suggest limited financial flexibility. While the debt load is not excessive, the absence of a significant cash buffer could pose risks if revenue volatility persists or further losses materialize.

Growth Trends And Dividend Policy

Growth trends remain muted, with no dividend payments in FY 2023, aligning with the company’s focus on preserving capital. The lack of dividend payouts reflects its current unprofitability and prioritization of operational stability over shareholder returns. Future growth may hinge on expanding its digital footprint or entering new geographic markets, though execution risks are notable given its financial constraints.

Valuation And Market Expectations

With a market cap of approximately €12.4 million, elumeo trades at a low revenue multiple, reflecting investor skepticism about its turnaround prospects. The high beta of 1.582 suggests significant volatility, likely tied to its cyclical exposure and operational uncertainties. Market expectations appear subdued, with little pricing of near-term profitability improvements.

Strategic Advantages And Outlook

elumeo’s strategic advantages lie in its multi-channel distribution model and strong brand portfolio, which provide a foundation for niche competitiveness. However, the outlook remains cautious due to profitability challenges and limited financial resilience. Success will depend on optimizing its cost structure, enhancing digital engagement, and potentially diversifying into higher-margin product lines to stabilize earnings.

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