investorscraft@gmail.com

Intrinsic ValueImerys S.A. (NK.PA)

Previous Close26.24
Intrinsic Value
Upside potential
Previous Close
26.24

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

Imerys S.A. is a global leader in mineral-based specialty solutions, serving diverse industries such as construction, automotive, energy, and consumer goods. The company operates through two primary segments: Performance Minerals, which provides additives for paints, rubber, plastics, and filtration, and High Temperature Solutions, offering refractory materials and binders for industrial processes. Its products are integral to high-performance applications, from lithium-ion batteries to steelmaking, positioning Imerys as a critical supplier in value chains requiring advanced material science. The company’s broad portfolio and technical expertise allow it to cater to niche markets with high barriers to entry, reinforcing its competitive moat. With a strong presence in Europe and expanding footprints in emerging markets, Imerys leverages its R&D capabilities to innovate and adapt to sustainability trends, such as green construction and renewable energy. Its subsidiary structure under Belgian Securities BV provides strategic flexibility, though its market position faces cyclical risks tied to industrial demand and raw material costs.

Revenue Profitability And Efficiency

In FY 2024, Imerys reported revenue of €3.6 billion, reflecting its scale in specialty minerals, but net income stood at a loss of €95 million, impacted by operational challenges and macroeconomic headwinds. Operating cash flow of €478 million underscores decent liquidity generation, though capital expenditures of €285 million indicate ongoing investments in capacity and innovation. The diluted EPS of -€1.12 highlights profitability pressures, likely tied to input cost volatility and restructuring expenses.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS suggest subdued earnings power in the near term, but its operating cash flow remains robust, covering capex with room for debt service. Imerys’ capital efficiency is tempered by cyclical end markets, though its diversified industrial exposure provides some resilience. The balance between R&D spending and margin recovery will be critical to restoring profitability.

Balance Sheet And Financial Health

Imerys maintains a mixed financial position, with €635 million in cash against €1.9 billion in total debt, indicating moderate leverage. The liquidity buffer supports near-term obligations, but debt levels warrant monitoring, especially if earnings remain under pressure. The company’s asset-light model in mineral processing helps mitigate balance sheet risks, but sector-wide inflation could strain working capital.

Growth Trends And Dividend Policy

Despite recent losses, Imerys offers a dividend of €1.45 per share, signaling confidence in cash flow stability. Growth hinges on demand from construction and energy transition sectors, though cyclical downturns pose risks. Strategic divestments or acquisitions could reshape its portfolio, while sustainability-driven product innovation may unlock long-term opportunities.

Valuation And Market Expectations

With a market cap of €2.4 billion and a beta of 1.09, Imerys trades with higher volatility than the broader market, reflecting sensitivity to industrial cycles. Investors likely price in a recovery, but the current valuation discounts near-term challenges. The stock’s performance will depend on margin improvement and execution in high-growth niches like battery materials.

Strategic Advantages And Outlook

Imerys’ strengths lie in its technical expertise, diversified applications, and entrenched customer relationships. However, macroeconomic uncertainty and pricing power limitations in commoditized segments remain hurdles. The outlook is cautiously optimistic, with potential upside from energy transition tailwinds, but success hinges on operational streamlining and cost management.

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