investorscraft@gmail.com

Intrinsic ValueInnelec Multimédia S.A. (ALINN.PA)

Previous Close3.12
Intrinsic Value
Upside potential
Previous Close
3.12

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Innelec Multimédia SA operates as a specialized distributor of multimedia products, serving markets across Europe, Africa, and Oceania. The company focuses on gaming hardware and accessories, mobility solutions, and professional software, catering primarily to retail clients. Its product portfolio includes console and PC games, gaming peripherals, Bluetooth speakers, and utility software, positioning it as a key intermediary between manufacturers and end consumers in the technology distribution sector. Innelec Multimédia leverages its established distribution network to maintain competitive pricing and availability, though it operates in a highly fragmented market with thin margins. The company’s regional focus and diversified product range provide some insulation against sector volatility, but its reliance on retail partnerships exposes it to shifts in consumer demand and supply chain disruptions. With a presence in both mature and emerging markets, Innelec Multimédia must balance inventory management with growth opportunities in digital and connected products to sustain its market position.

Revenue Profitability And Efficiency

Innelec Multimédia reported revenue of €188.0 million for FY 2024, with net income of €957 thousand, reflecting modest profitability in a competitive distribution landscape. Operating cash flow stood at €7.7 million, supported by efficient working capital management, while capital expenditures of €1.2 million indicate restrained reinvestment. The company’s diluted EPS of €0.32 underscores its ability to generate earnings despite sector margin pressures.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by the low-margin nature of technology distribution, though its €0.5 dividend per share suggests stable cash generation. With a beta of 0.41, Innelec Multimédia exhibits lower volatility relative to the broader market, aligning with its defensive business model. Capital efficiency is moderate, as evidenced by its ability to maintain liquidity while servicing debt obligations.

Balance Sheet And Financial Health

Innelec Multimédia’s balance sheet shows €22.1 million in cash and equivalents against €24.3 million in total debt, indicating manageable leverage. The company’s liquidity position appears adequate, with operating cash flow covering debt service requirements. However, its limited scale and reliance on short-term financing could pose risks in a tightening credit environment.

Growth Trends And Dividend Policy

Revenue growth trends are likely tied to the cyclical demand for gaming and mobility products, with limited visibility into long-term expansion. The company’s dividend yield, based on a €0.5 per share payout, reflects a commitment to shareholder returns, though sustainability depends on maintaining stable cash flows. Geographic diversification offers some growth potential, but market saturation in core regions remains a challenge.

Valuation And Market Expectations

With a market capitalization of €9.4 million, Innelec Multimédia trades at a discount to peers, reflecting its niche positioning and modest earnings. Investor expectations appear tempered, given the company’s small size and exposure to competitive distribution margins. Valuation metrics suggest limited upside unless operational efficiency improves or strategic partnerships emerge.

Strategic Advantages And Outlook

Innelec Multimédia’s strengths lie in its established distribution network and diversified product mix, though its outlook is cautious due to margin pressures and retail dependency. The company may benefit from trends in gaming and connected devices, but execution risks and macroeconomic headwinds could offset gains. Strategic focus on cost control and inventory turnover will be critical to navigating sector challenges.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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