investorscraft@gmail.com

Intrinsic ValueCofidur S.A. (ALCOF.PA)

Previous Close288.00
Intrinsic Value
Upside potential
Previous Close
288.00

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

Cofidur S.A. operates as a specialized electronic manufacturing services (EMS) provider in France, serving high-reliability industries such as aviation, defense, medical, and telecommunications. The company’s core revenue model is built on end-to-end solutions, including procurement, lean manufacturing, PCB re-engineering, and obsolescence management, catering to clients requiring precision and durability. By integrating design-to-cost strategies and co-development services, Cofidur differentiates itself in a competitive EMS landscape dominated by larger global players. Its focus on niche sectors like defense and medical equipment provides stability, as these industries demand stringent quality standards and long-term supplier relationships. The company’s lean manufacturing approach and refurbishing capabilities further enhance its value proposition, appealing to cost-conscious clients without compromising technical requirements. Despite its smaller scale, Cofidur’s regional expertise and tailored solutions allow it to maintain a defensible position in the French and European markets.

Revenue Profitability And Efficiency

Cofidur reported revenue of €79.5 million in FY 2024, with net income of €1.6 million, reflecting a modest but stable profitability margin. Operating cash flow stood at €7.7 million, indicating efficient working capital management, while capital expenditures of €3.8 million suggest ongoing investments in production capabilities. The diluted EPS of €41.28 underscores earnings consistency relative to its market capitalization.

Earnings Power And Capital Efficiency

The company demonstrates steady earnings power, supported by its diversified industrial clientele and lean operational model. With an operating cash flow covering capital expenditures more than twice over, Cofidur maintains prudent reinvestment discipline. Its ability to generate cash from operations highlights capital efficiency, though its smaller scale limits absolute profitability compared to larger EMS peers.

Balance Sheet And Financial Health

Cofidur’s balance sheet shows €8.0 million in cash against €12.2 million in total debt, indicating manageable leverage. The net debt position of €4.2 million is modest relative to its equity base, suggesting financial stability. Liquidity appears adequate, with cash reserves covering near-term obligations, though the debt load warrants monitoring given the cyclical nature of its end markets.

Growth Trends And Dividend Policy

Growth trends remain muted, reflecting the mature nature of its core markets, though niche demand in defense and medical sectors provides resilience. The company pays a dividend of €20 per share, signaling a commitment to shareholder returns, albeit with a high payout ratio that may limit reinvestment flexibility. Future growth likely hinges on operational efficiency gains rather than rapid top-line expansion.

Valuation And Market Expectations

With a market cap of €12.0 million, Cofidur trades at a low earnings multiple, reflecting its small-cap status and limited growth prospects. The low beta of 0.297 suggests relative insulation from broader market volatility, aligning with its stable but unspectacular performance. Investors likely view it as a steady, low-growth holding rather than a high-upside opportunity.

Strategic Advantages And Outlook

Cofidur’s strategic advantages lie in its specialized EMS expertise and entrenched relationships in regulated industries. The outlook remains stable, with demand driven by maintenance and refurbishment needs in its core sectors. However, scalability challenges and competition from larger EMS providers could constrain long-term upside unless the company diversifies into higher-growth verticals or expands geographically.

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