investorscraft@gmail.com

Intrinsic ValueOrapi S.A. (ORAP.PA)

Previous Close6.50
Intrinsic Value
Upside potential
Previous Close
6.50

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

Orapi SA operates in the specialty chemicals sector, focusing on hygiene and industrial maintenance solutions. The company designs, manufactures, and markets a diverse portfolio including cleaners, lubricants, adhesives, wadding products, and personal protective equipment under brands like Hexotol, Orapi Process, and Orapi Hygiène. Serving industries such as manufacturing, transport, healthcare, and public facilities, Orapi positions itself as a provider of essential maintenance and sanitation products critical for operational efficiency and regulatory compliance. Its multi-brand strategy allows it to cater to niche segments while maintaining a broad geographic footprint, primarily in Europe. The company’s integrated approach—combining R&D, production, and distribution—supports its competitive edge in a fragmented market where customization and reliability are key differentiators. Despite macroeconomic pressures, Orapi’s focus on high-margin industrial clients and recurring demand for hygiene products provides stability, though it faces competition from larger chemical conglomerates and private-label alternatives.

Revenue Profitability And Efficiency

Orapi reported revenue of €229.1 million in FY 2023, reflecting its mid-scale presence in the specialty chemicals market. However, profitability was strained, with a net loss of €18.8 million and diluted EPS of -€2.89, likely due to input cost inflation or operational inefficiencies. Operating cash flow of €19.5 million suggests some resilience, but capital expenditures of €6.2 million indicate ongoing investments to maintain production capabilities.

Earnings Power And Capital Efficiency

The company’s negative earnings highlight challenges in translating revenue into sustainable profits, possibly due to pricing pressures or high fixed costs. Operating cash flow coverage of capital expenditures (3.1x) provides limited flexibility, but the absence of dividends underscores a focus on preserving liquidity. Further scrutiny of gross margins and SG&A expenses would clarify underlying efficiency gaps.

Balance Sheet And Financial Health

Orapi’s balance sheet shows €13.2 million in cash against €76.7 million in total debt, signaling elevated leverage. The debt-to-equity ratio warrants caution, though the lack of dividend payouts may help manage obligations. Working capital dynamics and asset turnover ratios would provide deeper insight into liquidity management and operational leverage.

Growth Trends And Dividend Policy

Revenue trends are undisclosed, but the FY 2023 loss suggests stagnant or declining growth. The zero-dividend policy aligns with the need to reinvest or deleverage, though the company’s small market cap (€42.3 million) and negative beta (-0.092) imply low investor confidence and idiosyncratic risk exposure.

Valuation And Market Expectations

At a market cap of €42.3 million, Orapi trades at a depressed valuation, reflecting its unprofitability and sector headwinds. The negative beta indicates minimal correlation with broader markets, potentially deterring institutional interest. A turnaround would require margin improvement or strategic divestments.

Strategic Advantages And Outlook

Orapi’s niche expertise in hygiene and maintenance products offers defensive qualities, but its small scale and weak profitability limit competitive moats. Success hinges on cost optimization, debt reduction, and potential M&A to consolidate market share. Macroeconomic recovery and industrial demand rebound could provide tailwinds, but execution risks remain high.

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