investorscraft@gmail.com

Intrinsic ValueLACROIX Group S.A. (LACR.PA)

Previous Close12.20
Intrinsic Value
Upside potential
Previous Close
12.20

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

LACROIX Group SA operates as a specialized provider of electronic assemblies and subassemblies, serving diverse sectors including automotive, aeronautics, home automation, industrial, and healthcare. The company’s core revenue model is built on designing, industrializing, and producing high-value electronic components, alongside smart infrastructure solutions for road and utility management. Its offerings span smart street lighting, traffic regulation systems, and V2X communication technologies, positioning it as a key enabler of modern urban and industrial ecosystems. With operations across France, Germany, Poland, and other European markets, LACROIX leverages localized production and technical expertise to maintain competitive differentiation. The company’s subsidiary structure under Vinila Investissements provides strategic stability, while its focus on smart infrastructure aligns with global trends toward urbanization and sustainability. LACROIX’s niche expertise in electronic integration for critical applications reinforces its market position as a trusted partner for industrial and municipal clients.

Revenue Profitability And Efficiency

In FY 2023, LACROIX reported revenue of €761.2 million, reflecting its steady demand across industrial and infrastructure segments. Net income stood at €4.3 million, with diluted EPS of €0.91, indicating modest but positive profitability. Operating cash flow of €36.3 million underscores operational efficiency, though capital expenditures of €16.9 million suggest ongoing investments in production capabilities.

Earnings Power And Capital Efficiency

The company’s ability to generate €36.3 million in operating cash flow against net income of €4.3 million highlights effective working capital management. However, the modest net income margin of approximately 0.6% signals competitive pressures or elevated costs in its industrial segments, warranting scrutiny of long-term earnings scalability.

Balance Sheet And Financial Health

LACROIX maintains a liquidity position with €42.5 million in cash and equivalents, against total debt of €172.3 million. The debt load appears manageable given its cash flow generation, but the leverage ratio suggests a need for disciplined capital allocation. The balance sheet reflects a focus on sustaining production capacity while navigating sector-specific cyclicality.

Growth Trends And Dividend Policy

The company’s growth is tied to smart infrastructure adoption, with dividends of €0.7 per share indicating a shareholder-friendly policy despite modest earnings. Future expansion may hinge on technological advancements in V2X and utility automation, though reinvestment needs could temper short-term dividend growth.

Valuation And Market Expectations

With a market cap of €33.8 million and a beta of 1.135, LACROIX is perceived as moderately volatile relative to the market. The valuation reflects niche positioning but may discount execution risks in scaling its smart infrastructure solutions.

Strategic Advantages And Outlook

LACROIX’s strengths lie in its specialized electronic manufacturing and smart infrastructure expertise, aligned with sustainable urban development trends. Challenges include margin pressures and debt management. The outlook depends on leveraging its industrial footprint to capture growth in smart cities and connected industries.

Sources

Company filings, Euronext Paris disclosures

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