investorscraft@gmail.com

Intrinsic ValueICZOOM Group Inc. (IZM)

Previous Close$1.35
Intrinsic Value
Upside potential
Previous Close
$1.35

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

ICZOOM Group Inc. operates as a B2B e-commerce platform specializing in the distribution of electronic components and related products. The company serves a diverse clientele, including manufacturers, distributors, and resellers, primarily in China. Its revenue model is built on transaction fees, value-added services, and supply chain solutions, leveraging its digital platform to streamline procurement processes. ICZOOM competes in a fragmented but growing market, where its ability to aggregate demand and optimize logistics provides a competitive edge. The company focuses on mid-tier and long-tail electronic components, differentiating itself through efficient inventory management and real-time pricing. While the industry is dominated by large global players, ICZOOM’s niche focus on the Chinese market allows it to cater to localized demand with agility. Its platform integrates data analytics to enhance customer experience and operational efficiency, positioning it as a tech-enabled intermediary in the electronics supply chain.

Revenue Profitability And Efficiency

ICZOOM reported revenue of $177.9 million for FY 2024, reflecting its scale in the electronic components distribution market. However, the company posted a net loss of $2.3 million, with diluted EPS of -$0.22, indicating profitability challenges. Operating cash flow was positive at $2.1 million, suggesting some operational resilience, while capital expenditures remained minimal at -$97,455, highlighting a capital-light business model.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS underscore ongoing earnings pressure, likely due to competitive pricing and operational costs. With modest operating cash flow, ICZOOM’s ability to reinvest in growth or improve margins appears constrained. The low capital expenditure intensity suggests reliance on its existing platform rather than significant new investments, which may limit scalability in the near term.

Balance Sheet And Financial Health

ICZOOM’s balance sheet shows $2.5 million in cash and equivalents against $12.2 million in total debt, indicating a leveraged position. The debt-to-equity ratio raises concerns about financial flexibility, though the company’s operating cash flow provides some liquidity. The absence of dividends aligns with its focus on preserving capital amid profitability challenges.

Growth Trends And Dividend Policy

Revenue trends suggest steady demand, but profitability remains a hurdle. The company has not issued dividends, prioritizing cash retention over shareholder returns. Growth may depend on expanding its customer base or improving operational efficiency, though competitive pressures and debt levels could constrain aggressive expansion.

Valuation And Market Expectations

The market likely views ICZOOM as a speculative play given its negative earnings and leveraged balance sheet. Valuation metrics are challenging to assess without positive earnings, but the company’s niche focus and platform potential could attract interest if profitability improves. Investor sentiment may hinge on execution in a competitive sector.

Strategic Advantages And Outlook

ICZOOM’s digital platform and focus on the Chinese electronics market provide a foundation for growth, but profitability and debt management are critical hurdles. The company’s ability to scale efficiently and differentiate its services will determine its long-term viability. Near-term challenges include margin improvement and debt reduction, while longer-term opportunities lie in leveraging its tech-enabled supply chain solutions.

Sources

Company filings (CIK: 0001854572)

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