investorscraft@gmail.com

Intrinsic ValueACTIA Group S.A. (ALATI.PA)

Previous Close3.39
Intrinsic Value
Upside potential
Previous Close
3.39

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 electronics manufacturer, serving high-demand sectors such as automotive, aeronautics, railways, telecommunications, and energy. The company’s core revenue model is built on designing and producing advanced electronic systems, including vehicle management solutions, telecommunication infrastructure, and transport equipment. Its diversified portfolio, spanning ECUs, telematics, diagnostics, and smart grid solutions, positions it as a critical supplier to industries reliant on precision electronics and connectivity. ACTIA’s market position is reinforced by its long-standing expertise in electronic manufacturing services (EMS), catering to both OEMs and aftermarket clients. The company’s focus on innovation, particularly in vehicle architecture and fleet management, allows it to maintain relevance in evolving markets like electric vehicles and IoT-enabled infrastructure. While it competes with larger global players, ACTIA differentiates itself through niche applications, such as railway safety systems and multi-make diagnostics, where its technical depth and customization capabilities provide an edge. Its presence in Europe, particularly France, anchors its regional influence, though growth opportunities in emerging markets remain underpenetrated.

Revenue Profitability And Efficiency

ACTIA reported revenue of €535.1 million for the period, with net income of €18.2 million, reflecting a modest but stable profitability margin. Operating cash flow stood at €62.7 million, indicating efficient working capital management, though capital expenditures of €21.8 million suggest ongoing investments in production capabilities. The diluted EPS of €0.91 underscores its ability to generate shareholder value despite sector-wide cost pressures.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified client base and recurring demand for electronic systems in critical industries. Capital efficiency is evident in its ability to convert operating cash flow into reinvestment, though higher debt levels (€230.7 million) may constrain near-term flexibility. The balance between growth spending and debt servicing will be pivotal for sustaining returns.

Balance Sheet And Financial Health

ACTIA’s balance sheet shows €43.6 million in cash against total debt of €230.7 million, indicating a leveraged but manageable position. The debt-to-equity ratio suggests reliance on borrowing for expansion, but stable cash flow generation provides a buffer. Liquidity appears adequate, though refinancing risks in a rising-rate environment warrant monitoring.

Growth Trends And Dividend Policy

Growth is likely driven by technological adoption in automotive and telecommunication sectors, though revenue expansion has been moderate. The dividend of €0.12 per share signals a commitment to shareholder returns, albeit with a conservative payout ratio, prioritizing reinvestment in high-margin segments like electric vehicle electronics and smart grid solutions.

Valuation And Market Expectations

With a market cap of €60.5 million, ACTIA trades at a discount to peers, reflecting its niche focus and smaller scale. The beta of 1.048 indicates alignment with broader market volatility. Investors likely price in execution risks in scaling its IoT and EV-related offerings, balanced by its entrenched position in specialized markets.

Strategic Advantages And Outlook

ACTIA’s strategic advantages lie in its technical expertise and diversified industrial applications. Near-term challenges include supply chain costs and debt management, but long-term opportunities in electrification and connectivity could drive re-rating. The outlook hinges on leveraging its R&D capabilities to capture demand for next-generation electronic systems.

Sources

Company filings, Euronext 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