investorscraft@gmail.com

Intrinsic ValueRecylex S.A. (RX.PA)

Previous Close1.85
Intrinsic Value
Upside potential
Previous Close
1.85

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

Recylex S.A. operates in the industrial materials sector, specializing in the recycling of lead, zinc, and plastics. The company’s core revenue model is built on the collection and processing of used lead-acid batteries, recovering valuable materials like lead and polypropylene for resale. This positions Recylex as a key player in Europe’s circular economy, addressing regulatory demands for sustainable waste management while supplying critical raw materials to industries such as automotive and construction. The company’s vertically integrated operations—spanning collection, recycling, and production—enhance efficiency and cost control. However, its market position is constrained by competition from larger global recyclers and exposure to volatile commodity prices. Recylex’s niche focus on lead and plastic recycling in France provides regional stability but limits diversification. Its ability to navigate regulatory shifts and maintain cost-effective operations remains pivotal for long-term competitiveness in the evolving recycling landscape.

Revenue Profitability And Efficiency

In FY 2020, Recylex reported revenue of €113.9 million, with net income surging to €126.8 million, likely driven by one-time gains or asset sales given the disparity with operating cash flow (-€4.9 million). The negative operating cash flow and modest capital expenditures (-€2.6 million) suggest operational challenges or reinvestment constraints. Efficiency metrics are unclear without gross margin data.

Earnings Power And Capital Efficiency

The diluted EPS of €4.9 reflects strong nominal earnings, but the negative operating cash flow raises questions about sustainable profitability. The company’s capital efficiency is hampered by cash burn, though its debt-to-equity ratio is manageable given €23.5 million in total debt against €6.5 million in cash. Further analysis of recurring income streams is needed to assess true earnings power.

Balance Sheet And Financial Health

Recylex’s balance sheet shows €6.5 million in cash against €23.5 million in total debt, indicating moderate leverage. The net income spike may have improved liquidity temporarily, but persistent negative cash flow could strain financial health. The absence of beta data suggests low market correlation, possibly due to illiquidity or niche operations.

Growth Trends And Dividend Policy

The company paid a dividend of €6.00 per share in FY 2020, an outlier relative to its earnings and cash flow, possibly signaling a special distribution. Growth trends are uncertain without historical data, but reliance on commodity prices and recycling volumes implies cyclicality. Dividend sustainability is questionable unless profitability stabilizes.

Valuation And Market Expectations

With a market cap of €47.8 million, Recylex trades at a low multiple to FY 2020 earnings, reflecting skepticism about recurring profitability. The dividend yield appears attractive but may not be sustainable. Investors likely price in risks tied to commodity cycles and operational cash burn.

Strategic Advantages And Outlook

Recylex’s strategic advantage lies in its specialized recycling infrastructure and compliance with EU sustainability mandates. However, its outlook depends on stabilizing cash flows, managing debt, and diversifying revenue. Commodity price volatility and regulatory costs remain key risks. Success hinges on executing efficiency improvements and potentially expanding into adjacent recycling markets.

Sources

Company description, financials derived from disclosed ticker data (likely annual reports or Euronext filings).

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