investorscraft@gmail.com

Intrinsic ValueGroupe Gorgé S.A. (GOE.PA)

Previous Close19.36
Intrinsic Value
Upside potential
Previous Close
19.36

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

Groupe Gorgé SA operates as a diversified industrial technology company with three core divisions: Drones and Systems, Engineering and Protection Systems, and 3D Printing. The company serves high-stakes sectors such as defense, maritime, aeronautics, nuclear, and energy with specialized solutions like autonomous drones, fire protection systems, and additive manufacturing. Its Drones and Systems division focuses on mission-critical applications in hostile environments, leveraging advanced robotics and simulation technologies. The Engineering and Protection Systems division provides passive and active fire safety solutions for industrial clients, while the 3D Printing division caters to niche markets like dental, audiology, and aerospace with customized materials and software. Groupe Gorgé occupies a unique position by integrating cutting-edge technologies across these segments, though it faces competition from larger defense contractors and industrial automation firms. Its market positioning is bolstered by its focus on high-margin, specialized applications rather than mass-market products.

Revenue Profitability And Efficiency

In FY 2021, Groupe Gorgé reported revenue of €178.3 million, with net income of €8.6 million, reflecting a modest but positive margin. The diluted EPS stood at €0.50, indicating stable profitability. However, operating cash flow was negative at €-11.8 million, partly due to capital expenditures of €-25.3 million, suggesting reinvestment in technology and operations. The company’s ability to sustain profitability amid these investments will be critical for future efficiency gains.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified industrial technology segments, though operating cash flow challenges highlight capital intensity. With a beta of 1.20, Groupe Gorgé exhibits higher volatility than the market, reflecting its exposure to cyclical industries like defense and aerospace. The balance between R&D spending and profitability will determine its long-term capital efficiency.

Balance Sheet And Financial Health

Groupe Gorgé’s balance sheet shows €42.9 million in cash and equivalents against total debt of €142.0 million, indicating a leveraged position. The debt load may constrain flexibility, though the company’s niche market focus could provide stability. Investors should monitor liquidity and debt servicing capacity, especially given the capital-intensive nature of its operations.

Growth Trends And Dividend Policy

The company paid a dividend of €14.54 per share in FY 2021, an unusually high figure relative to its earnings, which may not be sustainable. Growth prospects hinge on demand for specialized drones, fire protection systems, and 3D printing in industrial and defense applications. Future dividend policy will likely depend on cash flow generation and debt reduction.

Valuation And Market Expectations

With a market capitalization not explicitly provided, valuation metrics are unclear. However, the company’s beta suggests investors price in higher risk, possibly due to its niche focus and leverage. Market expectations may be tempered by cash flow challenges, though its technological differentiation could support long-term value.

Strategic Advantages And Outlook

Groupe Gorgé’s strategic advantages lie in its specialized technologies and diversified industrial applications. The outlook depends on its ability to monetize R&D investments, manage debt, and sustain profitability in cyclical markets. Success in expanding its 3D printing and drone solutions could offset risks in traditional defense and engineering segments.

Sources

Company description, financial data from public filings (FY 2021), and market data from EURONEXT.

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