investorscraft@gmail.com

Intrinsic ValueCogelec S.A. (ALLEC.PA)

Previous Close29.20
Intrinsic Value
Upside potential
Previous Close
29.20

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

Cogelec SA operates in the communication equipment sector, specializing in wireless intercom systems and access control solutions tailored for residential and commercial applications across Europe. The company serves a diverse clientele, including collective housing (social and private), individual homeowners, the tertiary sector, and local authorities. Its product portfolio, marketed under brands like Hexact, Intratone, Kibolt, and Rozoh, emphasizes reliability and integration with modern security and communication needs. Cogelec has established a strong regional presence, leveraging its French base to export solutions, reinforcing its niche expertise in smart access and intercom technologies. The company benefits from stable demand in Europe’s housing and infrastructure sectors, positioning it as a trusted provider in a competitive but fragmented market. Its subsidiary structure under SAS S.R.C. provides strategic support, while its focus on innovation and export growth enhances long-term scalability.

Revenue Profitability And Efficiency

Cogelec reported revenue of €74.5 million in the latest fiscal year, with net income of €5.6 million, reflecting a healthy net margin of approximately 7.5%. Operating cash flow stood at €17.1 million, indicating robust cash generation, while capital expenditures of €4.5 million suggest disciplined reinvestment. The company’s profitability metrics underscore efficient operations and cost management in its niche market.

Earnings Power And Capital Efficiency

Diluted EPS of €0.68 demonstrates Cogelec’s ability to translate revenue into shareholder returns. The company’s capital efficiency is further evidenced by its operating cash flow covering capex by nearly 4x, highlighting strong free cash flow generation. This supports both growth initiatives and financial flexibility.

Balance Sheet And Financial Health

Cogelec maintains a solid balance sheet, with €24.6 million in cash and equivalents against total debt of €22.4 million, indicating a conservative leverage profile. The liquidity position provides a cushion for operational needs, while the manageable debt level reflects prudent financial management.

Growth Trends And Dividend Policy

The company’s growth is anchored in its European market penetration and export strategy. A dividend of €0.26 per share signals a commitment to returning capital to shareholders, supported by stable earnings and cash flow. Future expansion may hinge on technological upgrades and geographic diversification.

Valuation And Market Expectations

With a market cap of €211.5 million and a beta of 0.46, Cogelec is perceived as a lower-volatility player in its sector. The valuation reflects steady performance expectations, aligned with its niche focus and regional market strength.

Strategic Advantages And Outlook

Cogelec’s strategic advantages lie in its specialized product offerings and established brand reputation. The outlook remains stable, with potential upside from smart infrastructure trends and export growth, though competition and regional economic conditions pose risks.

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