Data is not available at this time.
ADA SA operates in the vehicle rental industry, specializing in passenger cars, utility vehicles, bicycles, scooters, and motorcycles under the Holiday Bikes brand. The company primarily serves the French market through a network of approximately 500 franchised agencies, leveraging a decentralized operational model to maintain cost efficiency and local market responsiveness. Its focus on franchising allows ADA to scale without significant capital intensity while benefiting from local entrepreneurial expertise. ADA competes in a fragmented market dominated by large multinational players, differentiating itself through a niche focus on flexible rental solutions and franchise partnerships. The company's diversified rental offerings, including leisure-oriented options like bikes and scooters, provide resilience against cyclical downturns in traditional car rental demand. ADA's market position is reinforced by its long-standing presence since 1984, though its regional concentration in France limits geographic diversification.
In FY 2021, ADA reported revenue of €101.0 million, with net income of €4.8 million, reflecting a net margin of approximately 4.8%. The company generated €8.8 million in operating cash flow, demonstrating its ability to convert revenue into cash despite capital expenditures of €22.3 million. The diluted EPS of €1.65 indicates reasonable profitability for its market cap, though the high dividend payout suggests a focus on shareholder returns.
ADA's earnings power appears stable, with operating cash flow covering its dividend obligations. The negative capital expenditures highlight reinvestment needs, possibly for fleet maintenance or expansion. The company's capital efficiency is constrained by its franchise model, which limits asset ownership but relies on franchisee performance. The modest net income relative to revenue suggests moderate operating leverage in its business model.
ADA's balance sheet shows €1.4 million in cash against €27.5 million in total debt, indicating a leveraged position. The debt level appears manageable given the company's cash flow generation, but limited liquidity could pose risks during downturns. The absence of reported market cap data suggests the stock may be thinly traded, potentially affecting financial flexibility.
ADA's growth appears organic, tied to franchise network expansion and utilization rates. The company paid a substantial dividend of €34.57 per share in 2021, signaling a strong commitment to shareholder returns. However, such high payouts may limit reinvestment capacity. The beta of 0.24 suggests low volatility relative to the market, possibly reflecting stable demand in its niche rental segments.
With no reported market capitalization, valuation metrics are unavailable. The low beta implies investors view ADA as a stable, defensive play within the industrials sector. The high dividend yield, if sustained, could attract income-focused investors, though the lack of geographic diversification may cap growth expectations.
ADA's franchise model provides cost advantages and local market penetration, while its diversified rental offerings mitigate sector-specific risks. The outlook depends on maintaining franchisee quality and adapting to mobility trends like electrification. Regional concentration remains a vulnerability, though the company's niche focus offers insulation from broader industry competition. Strategic expansion into adjacent mobility services could enhance long-term prospects.
Company description and financial data provided in input, interpreted for analysis
show cash flow forecast
| Fiscal year | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |