investorscraft@gmail.com

Intrinsic ValueAdeunis S.A. (ALARF.PA)

Previous Close0.62
Intrinsic Value
Upside potential
Previous Close
0.62

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

Adeunis SA operates in the IoT-connected devices sector, specializing in B2B solutions for smart buildings, smart cities, and smart industries. The company designs and manufactures wireless IoT products, including pulse interfaces, dry contacts, MODBUS-compatible devices, and temperature sensors, alongside offering deployment, training, and maintenance services. Its solutions enable efficient building management, positioning Adeunis as a niche player in the European IoT market. The company focuses on industrial and urban applications, leveraging its expertise in wireless connectivity to serve clients requiring reliable, low-power IoT systems. Despite its specialized offerings, Adeunis competes in a rapidly evolving market dominated by larger tech firms, requiring continuous innovation to maintain relevance. Its on-site services and tailored solutions provide differentiation, though scalability remains a challenge given its modest revenue base.

Revenue Profitability And Efficiency

Adeunis reported revenue of EUR 4.8 million for FY 2024, reflecting its small-scale operations in the IoT sector. The company posted a net loss of EUR 1.9 million, with diluted EPS of -EUR 0.82, indicating ongoing profitability challenges. Operating cash flow and capital expenditures were negligible, suggesting limited reinvestment or operational constraints. The lack of positive cash generation underscores inefficiencies in its current business model.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight weak earnings power, likely due to high R&D or operational costs relative to its revenue base. With no reported operating cash flow, capital efficiency appears suboptimal, raising questions about its ability to fund growth or achieve breakeven. The IoT sector’s competitive dynamics may further pressure margins unless Adeunis scales its solutions effectively.

Balance Sheet And Financial Health

Adeunis holds EUR 533,000 in cash against total debt of EUR 2.6 million, indicating a leveraged position with limited liquidity. The debt-to-equity ratio is elevated, reflecting financial strain. With negative earnings and tight cash reserves, the company’s ability to meet obligations or invest in growth depends on external financing or improved operational performance.

Growth Trends And Dividend Policy

Revenue trends are unclear without prior-year comparisons, but the FY 2024 loss suggests stagnant or declining growth. The company does not pay dividends, prioritizing cash preservation. Given its financial challenges, Adeunis likely focuses on securing contracts or partnerships to drive top-line expansion, though profitability remains elusive.

Valuation And Market Expectations

With a market cap of EUR 2.6 million, Adeunis trades at a low valuation, reflecting its unprofitability and niche market position. The beta of 0.196 suggests low correlation with broader markets, typical for micro-cap stocks. Investors likely discount the stock due to its financial instability and uncertain path to profitability in a competitive IoT landscape.

Strategic Advantages And Outlook

Adeunis’s expertise in IoT connectivity for industrial applications provides a narrow but defensible niche. However, its financial health and scalability concerns limit near-term upside. Success hinges on securing larger contracts, improving margins, or attracting strategic investment. Without operational turnaround, the outlook remains cautious, with risks outweighing potential rewards in the volatile IoT sector.

Sources

Company description, financials from Euronext Paris

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