investorscraft@gmail.com

Intrinsic ValueACTIA Group S.A. (0OJJ.L)

Previous Close£3.41
Intrinsic Value
Upside potential
Previous Close
£3.41

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

ACTIA Group S.A. operates as a specialized manufacturer of electronic on-board systems, serving the automotive and telecommunications sectors with a diversified product portfolio. The company’s Automotive division focuses on embedded vehicle systems, including instrumentation, telematics, and diagnostics, while its Telecommunications division provides ground station equipment and railway-specific solutions. ACTIA’s integrated approach—combining hardware, software, and services—positions it as a niche player in industrial electronics, catering to OEMs and infrastructure operators. With a legacy dating back to 1957, the company has established technical expertise in complex system integration, though it faces competition from larger global suppliers. Its real estate segment adds minor diversification but remains ancillary to its core operations. ACTIA’s market position is bolstered by its aftermarket services and regional presence in Europe, though scalability outside its home market remains a challenge. The company’s dual-sector exposure provides some cyclical resilience, but reliance on automotive and telecom capex cycles introduces volatility.

Revenue Profitability And Efficiency

ACTIA reported EUR 535.1 million in revenue for FY 2024, with net income of EUR 18.2 million, reflecting a modest net margin of 3.4%. Operating cash flow stood at EUR 62.7 million, supported by disciplined working capital management. Capital expenditures of EUR 21.8 million suggest moderate reinvestment needs, aligning with its asset-light service offerings. The diluted EPS of EUR 0.91 indicates stable but unspectacular earnings power.

Earnings Power And Capital Efficiency

The company’s EUR 0.91 diluted EPS underscores its ability to monetize its technical niche, though returns are tempered by sector-specific R&D and integration costs. Operating cash flow covers interest obligations comfortably, but elevated total debt (EUR 230.7 million) relative to equity signals leveraged operations. Capital efficiency is adequate, with no evident misallocation in recent years.

Balance Sheet And Financial Health

ACTIA’s balance sheet shows EUR 43.6 million in cash against EUR 230.7 million in total debt, indicating a leveraged but manageable position. The debt-to-equity ratio warrants monitoring, though operating cash flow coverage provides near-term liquidity assurance. Fixed assets appear aligned with its capital-light service model, with no significant off-balance-sheet risks disclosed.

Growth Trends And Dividend Policy

Growth is likely tied to automotive electrification and telecom infrastructure upgrades, though historical performance suggests mid-single-digit organic expansion. The EUR 0.12 dividend per share implies a conservative payout ratio, prioritizing balance sheet stability over shareholder returns. Future capital allocation may hinge on debt reduction or selective M&A in adjacent electronics niches.

Valuation And Market Expectations

At a EUR 60.7 million market cap, the stock trades at ~3.3x net income, reflecting skepticism about scalability or margin expansion. The beta of 1.048 indicates market-aligned volatility, with investors pricing in sector cyclicality. The valuation discounts its niche expertise but acknowledges limited near-term catalysts.

Strategic Advantages And Outlook

ACTIA’s deep domain knowledge in vehicle electronics and telecom systems provides differentiation, but its regional focus and fragmented end-markets limit upside. The outlook hinges on leveraging auto/telecom digitization trends, though execution risks persist. Cost discipline and debt management will be critical to maintaining competitiveness against larger rivals.

Sources

Company filings, London Stock Exchange 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