investorscraft@gmail.com

Intrinsic ValueAquila S.A. (ALAQU.PA)

Previous Close3.62
Intrinsic Value
Upside potential
Previous Close
3.62

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Aquila SA operates in the security and protection services sector, specializing in alarm intervention, security rounds, monitoring, and guard services across France. The company leverages a network of 300 security firms to deliver localized and scalable solutions, positioning itself as a trusted partner for businesses and residential clients. Its revenue model is built on recurring service contracts, ensuring stable cash flows while maintaining operational flexibility. In a competitive market dominated by larger players, Aquila differentiates itself through regional expertise and personalized service offerings. The company’s focus on alarm response and monitoring aligns with growing demand for integrated security solutions in France, where urbanization and regulatory requirements drive industry growth. Despite its smaller scale, Aquila’s asset-light approach and partnerships enable efficient service delivery without heavy capital investments. The firm’s niche focus on intervention services provides a defensible position, though it faces pricing pressure from national and international competitors.

Revenue Profitability And Efficiency

Aquila reported revenue of €30.1 million for the period, with net income of €637,311, reflecting modest profitability in a cost-sensitive industry. The absence of reported operating cash flow and capital expenditures suggests limited visibility into cash conversion efficiency, though its €2.0 million cash reserve indicates liquidity. The company’s diluted EPS of €0 implies minimal earnings per share, likely due to its small market capitalization.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained by its niche scale, with net income margins around 2.1%. Low total debt (€2,448) underscores a conservative capital structure, but the lack of disclosed operating cash flow limits assessment of capital efficiency. The absence of capex data suggests minimal reinvestment needs, aligning with its service-based model.

Balance Sheet And Financial Health

Aquila maintains a strong liquidity position with €2.0 million in cash and negligible debt, indicating low financial risk. The balance sheet is lean, with no significant leverage, though the lack of detailed asset or liability data restricts a deeper analysis. Its financial health appears stable, supported by consistent dividend payments.

Growth Trends And Dividend Policy

Growth trends are unclear due to limited historical data, but the €0.65 dividend per share signals a commitment to shareholder returns despite modest earnings. The dividend yield, relative to its market cap, suggests a focus on income distribution rather than aggressive expansion. The company’s regional focus may limit scalability unless it pursues strategic partnerships or acquisitions.

Valuation And Market Expectations

With a market cap of €7.1 million and a beta of 0.723, Aquila is a micro-cap stock with lower volatility than the broader market. The absence of EPS and P/E data complicates valuation, but its dividend yield may appeal to income-focused investors. Market expectations likely remain muted given its small size and niche positioning.

Strategic Advantages And Outlook

Aquila’s regional expertise and asset-light model provide cost advantages, but its growth potential is limited without geographic or service diversification. The outlook hinges on its ability to maintain contract stability and navigate competitive pressures. Regulatory tailwinds in France’s security sector could offer incremental opportunities, though execution risks persist.

Sources

Company description, financial data from ticker profile

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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