investorscraft@gmail.com

Intrinsic ValueXilam Animation (XIL.PA)

Previous Close3.00
Intrinsic Value
Upside potential
Previous Close
3.00

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

Xilam Animation is a France-based audiovisual production company specializing in animated content for children and adults. The company generates revenue through content creation, production, and distribution across multiple platforms, including traditional television, subscription-based streaming services (Netflix, Disney+, Amazon), and ad-supported platforms (YouTube, Facebook, Pluto TV). Its diverse portfolio includes well-known brands like 'Oggy and the Cockroaches' and 'Zig & Sharko,' leveraging both 3D and traditional animation techniques. Xilam operates in the competitive global entertainment sector, where it differentiates itself through a strong intellectual property library and multi-platform distribution strategy. The company’s ability to monetize content across linear TV, SVOD, and AVOD platforms provides resilience against shifting media consumption trends. However, its market position is challenged by larger studios and streaming giants investing heavily in original animation. Xilam’s focus on high-quality, stylized animation and international appeal supports its niche positioning, though reliance on licensing deals introduces revenue volatility.

Revenue Profitability And Efficiency

Xilam reported revenue of €23.5 million in its latest fiscal year, though net income was negative at €-26.7 million, reflecting high production costs and potential write-downs. Operating cash flow stood at €31.7 million, suggesting robust cash generation from content licensing, while capital expenditures of €-19.7 million indicate ongoing investments in new productions. The diluted EPS of €-4.34 underscores profitability challenges.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight earnings pressure, likely due to elevated production and marketing expenses. However, strong operating cash flow signals underlying cash-generating ability from its content library. Capital efficiency is mixed, with significant reinvestment in new projects, which may yield future returns but currently weigh on profitability.

Balance Sheet And Financial Health

Xilam holds €8.3 million in cash against €21.3 million in total debt, indicating moderate liquidity constraints. The debt level is manageable given its cash flow, but the negative equity position (implied by net losses) raises concerns about long-term financial stability if profitability does not improve.

Growth Trends And Dividend Policy

Growth is driven by demand for animated content, but recent losses suggest execution risks. The company does not pay dividends, reinvesting cash flow into production. Future trends depend on licensing renewals and the success of new releases like 'Oggy Next Gen.'

Valuation And Market Expectations

With a market cap of €11.7 million, Xilam trades at a low revenue multiple, reflecting skepticism about its turnaround potential. The beta of 0.886 suggests moderate volatility relative to the market, aligning with its niche but uncertain growth profile.

Strategic Advantages And Outlook

Xilam’s strengths lie in its IP portfolio and multi-platform distribution, but profitability remains a challenge. Success hinges on cost management, new hit series, and leveraging streaming partnerships. The outlook is cautious pending clearer signs of sustainable earnings.

Sources

Company description, financials, and market data provided by external API; industry context inferred from sector trends.

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