investorscraft@gmail.com

Intrinsic ValueIntexa S.A. (ITXT.PA)

Previous Close2.50
Intrinsic Value
Upside potential
Previous Close
2.50

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

Intexa S.A. operates in the consumer cyclical sector, specifically within the apparel manufacturing industry, while also managing a photovoltaic installation in Gironde, France. The company’s core revenue model appears bifurcated, combining traditional apparel manufacturing with renewable energy operations, though its financials suggest a stronger emphasis on the latter. As a subsidiary of Casino Guichard-Perrachon, Intexa benefits from indirect corporate backing but operates with limited scale, reflected in its modest market capitalization. The company’s niche positioning in renewable energy—a high-growth sector in France—could offer long-term potential, though its current financial performance indicates operational challenges. Its dual-industry exposure creates an unconventional profile, with unclear synergies between apparel and solar energy. Market positioning remains constrained by its small size and lack of profitability, limiting competitive influence in either sector.

Revenue Profitability And Efficiency

Intexa reported revenue of €281,000 for the period, alongside a net loss of €557,000, reflecting significant profitability challenges. The diluted EPS of -€0.55 underscores persistent earnings pressure. Operating cash flow of €112,000 suggests some operational liquidity, but absent capital expenditures, the company shows limited reinvestment activity. These metrics indicate inefficiencies in scaling its business model or monetizing its assets effectively.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight weak earnings power, with no evident near-term catalysts for improvement. The absence of capital expenditures implies stagnant asset growth, while operating cash flow—though positive—is insufficient to offset losses. Capital efficiency appears suboptimal, given the disconnect between revenue generation and profitability.

Balance Sheet And Financial Health

Intexa maintains a conservative debt profile, with total debt of €30,000 against cash reserves of €395,000, suggesting low leverage risk. However, its negative equity (implied by cumulative losses) raises solvency concerns. The balance sheet lacks substantive assets to support sustained operations without further capital injections or parental support.

Growth Trends And Dividend Policy

No revenue or earnings growth is evident, with the company remaining unprofitable and offering no dividend. The stagnant operational scale and lack of capex signal minimal growth ambitions. Investor returns are solely contingent on potential future profitability or strategic actions by its parent company.

Valuation And Market Expectations

With a market cap of €2.73 million and negative earnings, the stock trades on speculative factors rather than fundamentals. The negative beta (-0.208) suggests atypical market correlation, possibly reflecting its illiquidity or niche operations. Market expectations appear muted, given the absence of visible growth drivers.

Strategic Advantages And Outlook

Intexa’s primary advantage lies in its renewable energy asset, which aligns with France’s energy transition goals. However, its apparel segment lacks differentiation, and the dual-business structure dilutes focus. The outlook remains uncertain, hinging on either operational turnaround or strategic repositioning by its parent entity. Without material changes, the company is likely to remain a marginal player.

Sources

Company description, financials, and market data provided by external API; no specific filings cited.

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