investorscraft@gmail.com

Intrinsic ValueMakheia Group S.A. (ALMAK.PA)

Previous Close0.10
Intrinsic Value
Upside potential
Previous Close
0.10

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Makheia Group SA operates in the competitive French advertising and communication services sector, specializing in integrated brand solutions. The company focuses on digital platforms, social media content, marketing activations, and multimedia services, positioning itself as a versatile partner for brands seeking cohesive communication strategies. Its revenue model is driven by project-based engagements and long-term client contracts, leveraging expertise in digital transformation and creative content. Despite a challenging market, Makheia Group differentiates itself through agility and a multi-channel approach, though its scale remains modest compared to global advertising giants. The company’s niche lies in blending traditional and digital marketing, catering to mid-market clients in France. However, its limited geographic diversification and reliance on domestic demand expose it to regional economic fluctuations.

Revenue Profitability And Efficiency

In FY 2021, Makheia Group reported revenue of €9.7 million, reflecting its focus on mid-sized brand projects. However, profitability was strained, with a net loss of €340,000 and negative operating cash flow of €923,000, suggesting operational inefficiencies or high fixed costs. The diluted EPS of -€0.0111 further underscores these challenges, though modest capital expenditures (-€39,000) indicate restrained investment during the period.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight weak capital efficiency, likely due to competitive pricing pressures or underutilized resources. With limited scale, Makheia Group’s ability to generate sustainable returns remains uncertain, though its low beta (0.57) suggests lower volatility relative to the market, possibly due to its niche positioning.

Balance Sheet And Financial Health

Makheia Group maintains a conservative balance sheet, with €1.8 million in cash and equivalents against total debt of €901,000, indicating manageable leverage. However, the negative operating cash flow raises liquidity concerns, potentially necessitating further financing if losses persist. The absence of significant capex suggests a focus on preserving liquidity.

Growth Trends And Dividend Policy

Despite its loss, the company paid a dividend of €0.1487 per share, which may signal confidence in future cash flows or a commitment to shareholder returns. Growth prospects hinge on expanding digital service offerings and client retention, though the FY 2021 performance does not yet reflect a turnaround trajectory.

Valuation And Market Expectations

With a market cap of €30.5 million, the company trades at a premium to its revenue, likely reflecting its niche expertise. Investors appear to weigh its potential in digital marketing against its current profitability challenges, as evidenced by its subdued beta.

Strategic Advantages And Outlook

Makheia Group’s agility and integrated service model provide a foundation for recovery, but execution risks persist. Success depends on improving operational efficiency and capturing higher-margin digital projects. The outlook remains cautious, with macroeconomic headwinds and competition posing ongoing risks.

Sources

Company filings, Euronext Paris

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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