investorscraft@gmail.com

Intrinsic Valuebonyf N.V. (MLBON.PA)

Previous Close4.88
Intrinsic Value
Upside potential
Previous Close
4.88

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

bonyf N.V. operates in the specialized medical instruments and supplies sector, focusing on oral and dental care solutions. The company develops, produces, and distributes a diverse portfolio of products, including PerioTabs for gum health, AphtoFix for mouth ulcers, and a range of denture and orthodontic care items. Its offerings cater to both professional dental needs and consumer self-care, positioning it as a niche player in preventive and therapeutic oral hygiene. bonyf serves the Belgian market primarily, with a product lineup designed to address common dental issues such as gingivitis, periodontitis, and denture maintenance. The company’s innovation in film-forming creams and disinfecting tabs differentiates it from generic oral care brands, though its small scale limits broader market penetration. With a focus on research-driven solutions, bonyf targets both dental professionals and end-users seeking specialized care, but its regional concentration may constrain growth compared to multinational competitors.

Revenue Profitability And Efficiency

In FY 2023, bonyf reported revenue of €309,374, reflecting its niche market focus. However, the company recorded a net loss of €1.04 million, indicating challenges in scaling profitability. Operating cash flow was notably high at €56.95 million, though this figure may include non-recurring items given the disparity with revenue. Capital expenditures were negligible, suggesting limited reinvestment in growth initiatives.

Earnings Power And Capital Efficiency

The company’s negative net income and diluted EPS of €0 underscore weak earnings power. Despite positive operating cash flow, bonyf’s capital efficiency appears constrained by its modest revenue base and inability to translate cash generation into sustainable profits. The absence of capital expenditures further hints at a conservative or stagnant operational strategy.

Balance Sheet And Financial Health

bonyf’s balance sheet shows minimal cash reserves of €9,958.61 and total debt of €75,000, indicating limited liquidity. The lack of detailed asset or equity data makes a full assessment difficult, but the debt level appears manageable relative to its market capitalization of €9.3 million. Financial health may be strained by recurring losses.

Growth Trends And Dividend Policy

Revenue trends are unclear due to sparse historical data, but the FY 2023 loss suggests stagnant or declining performance. The company does not pay dividends, aligning with its focus on preserving capital amid profitability challenges. Growth prospects hinge on expanding its product reach or securing strategic partnerships.

Valuation And Market Expectations

With a market cap of €9.3 million and a beta of 0.16, bonyf is a micro-cap stock with low volatility. The negative earnings and lack of dividend yield likely deter broader investor interest. Market expectations remain muted unless the company demonstrates turnaround potential or niche dominance.

Strategic Advantages And Outlook

bonyf’s specialized product suite offers differentiation in oral care, but its small scale and regional focus limit competitive advantages. The outlook depends on its ability to innovate or expand beyond Belgium. Without significant operational improvements, the company may remain a marginal player in the healthcare sector.

Sources

Company description, financial data provided

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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