investorscraft@gmail.com

Intrinsic ValueLleidaNetworks Serveis Telemàtics, S.A. (ALLLN.PA)

Previous Close1.26
Intrinsic Value
Upside potential
Previous Close
1.26

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

LleidaNetworks Serveis Telemàtics, S.A. is a specialized telecommunications provider focusing on value-added services (VAS) such as SMS, MMS, and UMS messaging, alongside broader telematics solutions. The company operates in the competitive European telecommunications sector, leveraging its expertise in internet-based messaging and ICT services to serve businesses requiring secure, scalable communication tools. Its revenue model is built on service subscriptions, consultancy, and technology licensing, positioning it as a niche player in enterprise telematics. Unlike larger telecom operators, LleidaNetworks emphasizes tailored solutions for corporate clients, differentiating itself through integration capabilities and regulatory compliance in messaging services. The company’s market position is reinforced by its long-standing presence since 1995, though it faces challenges from declining SMS usage and competition from over-the-top (OTT) messaging platforms. Its focus on compliance and specialized telematics services provides a defensible niche, particularly in regulated industries requiring audit trails and secure messaging.

Revenue Profitability And Efficiency

In its latest fiscal year, LleidaNetworks reported revenue of €19.1 million, with net income of €914,951, reflecting a modest but stable profitability margin. Operating cash flow stood at €2.9 million, indicating efficient working capital management, while capital expenditures were minimal (€-12,947), suggesting a capital-light model. The company’s diluted EPS of €0.0581 underscores its ability to generate earnings despite operating in a mature industry.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by its niche focus, with limited scalability in traditional messaging services. However, its capital efficiency is notable, with low capex requirements and steady cash generation. The absence of dividend payouts suggests reinvestment into growth initiatives or debt reduction, though further details on ROIC are unavailable.

Balance Sheet And Financial Health

LleidaNetworks holds €982,137 in cash against total debt of €7.1 million, indicating a leveraged balance sheet. The debt level is manageable given its stable cash flows, but the company’s financial flexibility could be constrained if messaging revenue declines further. Equity remains positive, supporting ongoing operations.

Growth Trends And Dividend Policy

Growth prospects are tempered by industry headwinds, including SMS revenue erosion. The company has not issued dividends, likely prioritizing debt management or reinvestment in higher-margin telematics services. Future growth may hinge on diversifying into adjacent ICT solutions or expanding geographically.

Valuation And Market Expectations

With a market cap of €19.5 million and a beta of 1.016, the stock reflects moderate volatility and market skepticism about long-term growth. The valuation appears conservative, trading at a low earnings multiple, likely due to concerns over messaging industry trends.

Strategic Advantages And Outlook

LleidaNetworks’ strengths lie in its regulatory expertise and entrenched client relationships, but its reliance on legacy messaging services poses risks. The outlook depends on its ability to pivot toward higher-growth telematics and ICT services while managing debt. Success will require innovation and potential M&A to offset declining core revenue streams.

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