investorscraft@gmail.com

Intrinsic ValueIgis Neptune Barcelona Holdco Socimi, S.A. (MLABC.PA)

Previous Close9.80
Intrinsic Value
Upside potential
Previous Close
9.80

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Igis Neptune Barcelona Holdco Socimi, S.A. operates as a Spanish REIT specializing in industrial real estate, with a focus on the Barcelona metropolitan area. The company generates revenue primarily through leasing industrial properties, including warehouses, logistics centers, and light manufacturing facilities, catering to tenants in sectors like e-commerce, distribution, and supply chain management. Its market position is shaped by Spain’s growing logistics demand, driven by urbanization and e-commerce expansion. The firm’s portfolio targets strategic locations near transport hubs, enhancing its appeal to logistics operators seeking efficiency. As a Socimi, it benefits from tax advantages under Spanish REIT regulations, which mandate distributing most profits as dividends. However, its concentrated exposure to Barcelona’s industrial segment introduces regional market risks, including competition and economic cyclicality. The company’s niche focus differentiates it from diversified REITs but requires disciplined capital allocation to maintain occupancy and rental yields.

Revenue Profitability And Efficiency

In FY 2023, the company reported revenue of €7.07 million, reflecting its leasing-based income model. However, net income was negative at -€1.78 million, indicating challenges in profitability, possibly due to financing costs or property valuation adjustments. Operating cash flow of €1.15 million suggests core operations remain cash-generative, though capital expenditures were negligible, implying limited near-term growth investments.

Earnings Power And Capital Efficiency

The diluted EPS of €0 and negative net income highlight weak earnings power, likely pressured by high leverage or operational inefficiencies. The absence of detailed segment data limits analysis, but the REIT structure’s dividend distribution requirements may constrain retained earnings for reinvestment. The company’s capital efficiency depends on maintaining occupancy rates and rental income stability amid macroeconomic uncertainties.

Balance Sheet And Financial Health

The balance sheet shows €2.24 million in cash against total debt of €86.29 million, indicating significant leverage. This high debt load could strain financial flexibility, particularly if interest rates rise or property valuations decline. The REIT’s asset-heavy model necessitates careful debt management to avoid liquidity risks, though its Socimi status may provide some fiscal resilience.

Growth Trends And Dividend Policy

The company paid a dividend of €0.25 per share, aligning with Socimi distribution mandates. Growth prospects hinge on Barcelona’s industrial real estate demand, but the negative net income and lack of capex suggest limited near-term expansion. Investors may prioritize yield over growth, given the REIT’s income-focused structure.

Valuation And Market Expectations

With negligible market capitalization and no beta data, the stock appears illiquid and potentially undervalued or overlooked. The REIT’s valuation likely reflects its niche focus, leverage, and profitability challenges, though its dividend yield could attract income-oriented investors if sustained.

Strategic Advantages And Outlook

The company’s strategic advantage lies in its specialized industrial portfolio and tax-efficient Socimi framework. However, its outlook is tempered by high leverage and regional concentration risks. Success depends on stabilizing profitability, managing debt, and capitalizing on Barcelona’s logistics growth, though macroeconomic headwinds pose uncertainties.

Sources

Company filings, Euronext Paris disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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