investorscraft@gmail.com

Intrinsic ValueIT Link S.A. (ALITL.PA)

Previous Close22.20
Intrinsic Value
Upside potential
Previous Close
22.20

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

IT Link SA operates as a specialized provider of digitalization solutions in France, focusing on industrial and enterprise applications. The company’s core offerings include IoT and industrial connected systems, embedded intelligence, and data analytics, serving high-stakes sectors such as automotive, aerospace, defense, and healthcare. By integrating sensors, actuators, and critical systems analysis, IT Link enables clients to enhance operational efficiency and dependability in complex environments. Its revenue model is built on engineering services, co-construction tools, and proprietary digital solutions, positioning it as a niche player in industrial digital transformation. The company differentiates itself through deep technical expertise in dependability and scientific big data, catering to clients with stringent reliability requirements. While its market share is modest compared to global IT service providers, IT Link’s focus on industrial and critical applications provides resilience against broader IT services commoditization. Its presence in regulated industries like defense and healthcare further insulates it from cyclical downturns, though growth is tempered by reliance on the French market.

Revenue Profitability And Efficiency

IT Link reported revenue of €82.7 million for the period, with net income of €4.0 million, reflecting a net margin of approximately 4.9%. Operating cash flow stood at €3.8 million, supported by disciplined capital expenditures of €0.4 million. The company’s ability to convert revenue into cash underscores operational efficiency, though margins are typical for a mid-tier IT services firm with engineering-heavy projects.

Earnings Power And Capital Efficiency

Diluted EPS of €2.32 indicates moderate earnings power, with capital efficiency metrics suggesting prudent reinvestment. The company’s focus on high-value industrial projects likely contributes to stable returns, though scalability may be limited by its specialized service mix. Operating cash flow coverage of net income (0.94x) points to reliable earnings quality.

Balance Sheet And Financial Health

IT Link maintains a solid balance sheet, with €13.0 million in cash and equivalents against €8.8 million in total debt, yielding a net cash position. This liquidity buffer supports flexibility, while low leverage (debt-to-equity of ~0.2x) reflects conservative financial management. The structure is well-suited to sustain R&D and cyclical project delays.

Growth Trends And Dividend Policy

Growth appears steady but unspectacular, aligned with industrial digitalization trends in France. The €0.35 dividend per share implies a payout ratio of ~15%, balancing shareholder returns with reinvestment needs. Given its niche focus, organic growth may hinge on expanding sectoral or geographic reach.

Valuation And Market Expectations

At a €42.3 million market cap, the stock trades at ~10.5x net income and ~0.5x revenue, reflecting modest expectations. A beta of 0.923 suggests lower volatility than the broader market, consistent with its stable end markets.

Strategic Advantages And Outlook

IT Link’s deep domain expertise in critical systems and IoT provides a defensible niche, though reliance on the French market poses concentration risks. The outlook is stable, with opportunities in industrial IoT adoption offset by competition from larger IT service providers. Strategic partnerships or M&A could enhance scalability.

Sources

Company description, financials, and market data sourced from publicly disclosed ticker information and exchange filings.

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