investorscraft@gmail.com

Intrinsic ValueAdUX S.A. (ALDUX.PA)

Previous Close1.93
Intrinsic Value
Upside potential
Previous Close
1.93

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

AdUX SA operates in the competitive advertising services sector, specializing in non-intrusive and in-content advertising solutions across multiple European markets, including France, Belgium, Italy, and Spain. The company differentiates itself through geomarketing and brand content services, leveraging localized and contextual ad placements to enhance engagement. Its revenue model is primarily driven by digital advertising campaigns, serving both direct clients and programmatic platforms. AdUX occupies a niche position by focusing on high-impact, user-friendly ad formats, avoiding disruptive tactics common in the industry. The company’s international footprint provides diversification but also exposes it to regional economic fluctuations and ad spend volatility. Despite its modest size, AdUX maintains relevance by adapting to trends like programmatic buying and data-driven targeting, though it faces stiff competition from larger global ad networks and tech-driven platforms.

Revenue Profitability And Efficiency

AdUX reported revenue of €24.6 million in its latest fiscal year, with net income of €3.7 million, reflecting a healthy net margin of approximately 15%. Operating cash flow stood at €1.3 million, though capital expenditures were modest at €0.4 million, indicating limited reinvestment in growth. The company’s profitability metrics suggest efficient cost management, though its scalability in a crowded market remains a question.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €0.59 underscores its ability to generate earnings despite its small scale. With no dividend payouts, AdUX retains earnings for operational flexibility, though its capital efficiency is tempered by a debt load of €5.4 million, which could constrain future investments if not managed prudently.

Balance Sheet And Financial Health

AdUX holds €1.97 million in cash and equivalents against total debt of €5.4 million, resulting in a leveraged but manageable position. The absence of dividends suggests a focus on debt servicing or organic growth. Its current liquidity appears adequate, but the balance sheet lacks significant buffers for downturns in ad spend.

Growth Trends And Dividend Policy

AdUX’s growth is tied to digital advertising trends, with no recent dividend history indicating a reinvestment strategy. The company’s modest market cap of €11.1 million and low beta (0.527) suggest limited volatility but also subdued investor expectations. Its international operations provide growth avenues, though reliance on ad budgets makes revenue cyclical.

Valuation And Market Expectations

The market values AdUX at a modest €11.1 million, reflecting its niche position and small-scale operations. The lack of dividends and limited capex signal cautious growth ambitions, with investors likely pricing in steady but unspectacular performance in a competitive sector.

Strategic Advantages And Outlook

AdUX’s focus on non-intrusive advertising and geomarketing services offers differentiation, but its outlook hinges on sustaining client demand amid competition. Its lean operations and profitability are strengths, but scalability challenges and debt levels warrant monitoring. The company’s ability to innovate in ad tech and expand its client base will be critical for long-term relevance.

Sources

Company filings, market data

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