Data is not available at this time.
ADThink Media SA operates in the digital advertising sector, specializing in performance-driven solutions for advertisers and publishers in France. The company’s core revenue model is built around its Adthink Display Network, which delivers engaging ad formats, and its Trading Desk, which optimizes performance advertising. Additionally, its Data Activation solutions enable precise audience targeting, while its Affiliates network provides hands-on campaign management, enhancing client ROI through conversion funnel optimization. Positioned as a niche player, ADThink Media focuses on mid-market advertisers seeking cost-effective, data-driven digital advertising solutions. The company’s expertise in performance marketing and customer acquisition differentiates it from larger, less specialized competitors. However, its market share remains modest compared to global advertising giants, reflecting its regional focus and targeted service offerings.
In FY 2020, ADThink Media reported revenue of €10.24 million, with net income of €0.71 million, translating to a diluted EPS of €0.12. Operating cash flow stood at €0.69 million, while capital expenditures were €0.22 million, indicating disciplined spending. The company’s profitability metrics suggest efficient cost management, though its modest scale limits operating leverage compared to larger peers in the advertising sector.
ADThink Media’s earnings power is supported by its performance-focused advertising solutions, which drive steady revenue streams. The company’s capital efficiency is evident in its ability to generate positive operating cash flow despite its smaller size. However, its reliance on regional markets and mid-tier clients may constrain scalability, requiring careful capital allocation to sustain growth.
As of December 2020, ADThink Media held €1.88 million in cash and equivalents against total debt of €2.48 million, reflecting a manageable leverage position. The company’s liquidity appears adequate for its operational needs, though its debt levels warrant monitoring given its modest cash reserves and revenue base.
ADThink Media’s growth trajectory is tied to the expansion of digital advertising in France, though its small scale limits visibility into long-term trends. The company paid a dividend of €0.10 per share in FY 2020, signaling a commitment to shareholder returns despite its growth-oriented business model. Future dividend sustainability will depend on earnings stability and cash flow generation.
With a negligible market capitalization and low beta of 0.05, ADThink Media is a micro-cap stock with limited market attention. Its valuation reflects its niche positioning and regional focus, with investors likely discounting its prospects due to scalability challenges and competitive pressures in the digital advertising space.
ADThink Media’s strategic advantages lie in its specialized performance advertising solutions and hands-on client support. However, its outlook is tempered by its small scale and reliance on the French market. To sustain growth, the company may need to explore partnerships or technological advancements to enhance its competitive edge in an increasingly crowded digital advertising landscape.
Company description, financial data from disclosed filings (FY 2020), and market data from EURONEXT.
show cash flow forecast
| Fiscal year | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | |
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 |