investorscraft@gmail.com

Intrinsic ValueSoditech S.A. (SEC.PA)

Previous Close5.55
Intrinsic Value
Upside potential
Previous Close
5.55

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

Soditech SA operates as a specialized engineering firm focused on high-precision mechanical, thermal, and electronic sub-assemblies for the space, research, and defense sectors in France. The company’s core revenue model is built on designing and integrating critical components such as optical and thermal equipment, multi-layer insulation products, and space harnesses, catering to niche applications in ultra-vacuum environments and on-board systems. Soditech serves a demanding clientele in aerospace and defense, where technical expertise and reliability are paramount. Its market position is defined by its ability to deliver customized solutions for complex engineering challenges, supported by decades of experience in structural sub-assemblies and thermal management systems. While the company operates in a highly specialized segment, it faces competition from larger aerospace contractors and must continually innovate to maintain its relevance in a capital-intensive industry. Soditech’s focus on R&D-intensive projects and long-term contracts provides stability but also exposes it to cyclical demand fluctuations in government and space agency budgets.

Revenue Profitability And Efficiency

Soditech reported revenue of €5.66 million for the period, reflecting its niche market focus. However, the company posted a net loss of €53,932, with diluted EPS of -€0.0217, indicating profitability challenges. The absence of reported operating cash flow and capital expenditures suggests limited visibility into cash generation or reinvestment activities, which may constrain financial flexibility.

Earnings Power And Capital Efficiency

The company’s negative net income and lack of disclosed operating cash flow raise concerns about its earnings sustainability. With no dividend payments and a capital-intensive business model, Soditech’s ability to efficiently deploy capital remains uncertain. Its reliance on high-value, low-volume contracts may lead to uneven cash flows and margin pressures.

Balance Sheet And Financial Health

Soditech’s balance sheet shows €181,349 in cash against total debt of €1.94 million, highlighting a leveraged position. The debt-to-equity ratio appears elevated, though precise equity figures are unavailable. The company’s financial health is further strained by its negative profitability, suggesting potential liquidity risks if debt servicing becomes burdensome.

Growth Trends And Dividend Policy

Growth prospects are tied to demand from the space and defense sectors, which are subject to government funding cycles. The company has not paid dividends, reinvesting minimal profits (if any) into operations. Given its small scale and specialized focus, Soditech’s growth trajectory is likely incremental unless it secures larger contracts or diversifies its client base.

Valuation And Market Expectations

With a market cap of €3.23 million and negative earnings, Soditech trades at a distressed valuation. The low beta (0.084) suggests minimal correlation with broader markets, reflecting its micro-cap status and niche operations. Investors likely view the stock as speculative, with limited upside unless operational improvements materialize.

Strategic Advantages And Outlook

Soditech’s deep technical expertise in space and defense sub-assemblies provides a competitive edge in its niche. However, its outlook is cautious due to financial constraints and dependence on cyclical sectors. Strategic partnerships or technological breakthroughs could enhance its positioning, but near-term challenges persist.

Sources

Company description, financial data from exchange filings (Euronext Paris)

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