investorscraft@gmail.com

Intrinsic ValueBilendi S.A. (ALBLD.PA)

Previous Close15.35
Intrinsic Value
Upside potential
Previous Close
15.35

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

Bilendi SA operates in the market research and customer engagement sector, specializing in digital solutions that enhance data collection and audience interaction. The company provides a comprehensive suite of services, including online community management, product testing, and digital marketing impact measurement, leveraging its proprietary platform Bilendi Discuss for scalable, real-time insights. Its loyalty and CRM services further diversify revenue streams by integrating consulting, data analytics, and incentive programs. Bilendi serves a broad European footprint, with operations in key markets like France, Germany, and the UK, positioning itself as a regional leader in tech-driven market research. The firm’s focus on digital innovation and multilingual capabilities allows it to cater to multinational clients, differentiating it from traditional agencies. Despite competition from global players, Bilendi’s niche expertise in interactive and automated research tools strengthens its market position.

Revenue Profitability And Efficiency

Bilendi reported revenue of €64.4 million in the latest fiscal year, with net income of €4.5 million, reflecting a healthy net margin of approximately 6.9%. Operating cash flow stood at €14.2 million, underscoring efficient working capital management. Capital expenditures were modest at €0.25 million, indicating a capital-light model focused on scalable digital solutions.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €0.94 demonstrates its ability to convert revenue into shareholder value. With minimal capex requirements and strong cash generation, Bilendi maintains high capital efficiency, reinvesting selectively in platform enhancements and geographic expansion to sustain growth.

Balance Sheet And Financial Health

Bilendi’s balance sheet is robust, with €15.6 million in cash and equivalents against €11.3 million in total debt, providing ample liquidity. The low leverage and positive operating cash flow signal financial stability, supporting both organic growth and potential strategic acquisitions.

Growth Trends And Dividend Policy

Revenue growth has been steady, driven by demand for digital research tools and loyalty solutions. The company does not pay dividends, opting instead to reinvest profits into technology and market expansion, aligning with its growth-oriented strategy.

Valuation And Market Expectations

With a market cap of €101.5 million, Bilendi trades at a P/E ratio of approximately 22.7, reflecting investor confidence in its niche positioning and digital transformation tailwinds. The beta of 0.83 suggests lower volatility relative to the broader market.

Strategic Advantages And Outlook

Bilendi’s competitive edge lies in its integrated digital platforms and European market penetration. The shift toward automated insights and CRM solutions positions it well for sustained demand. However, reliance on regional economic conditions and competition from larger players remain key risks. The outlook is cautiously optimistic, with growth hinging on technological innovation and client diversification.

Sources

Company filings, Euronext Paris 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