investorscraft@gmail.com

Intrinsic ValueMare Nostrum S.A. (ALMAR.PA)

Previous Close0.64
Intrinsic Value
Upside potential
Previous Close
0.64

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

Mare Nostrum SA operates in the staffing and employment services sector, providing human resources solutions primarily to SMEs in France and internationally. The company’s core revenue model is built around temporary employment, recruitment consultancy, training, and wage portage services, catering to businesses seeking flexible workforce solutions. Its professional mobility services further enhance its value proposition, addressing the evolving needs of a dynamic labor market. Positioned in a competitive industry dominated by larger players, Mare Nostrum differentiates itself through localized expertise and tailored HR services, though its scale remains modest compared to global staffing firms. The company’s focus on SMEs allows it to carve a niche, but it faces challenges from digital staffing platforms and economic cyclicality impacting hiring demand. Despite its regional presence, Mare Nostrum’s diversified service portfolio provides resilience, though its market share remains limited in the broader European staffing landscape.

Revenue Profitability And Efficiency

In FY 2023, Mare Nostrum reported revenue of €169.6 million, reflecting its active engagement in the staffing market. However, the company posted a net loss of €11.7 million, with diluted EPS of -€1.55, indicating profitability challenges amid competitive and operational pressures. Operating cash flow of €5.9 million suggests some liquidity generation, though capital expenditures of €0.8 million were minimal, highlighting restrained investment activity.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS underscore weak earnings power, likely driven by margin compression or elevated costs. With limited capital expenditures, Mare Nostrum’s capital efficiency appears constrained, as its operating cash flow barely covers debt obligations. The lack of significant reinvestment may hinder growth, though it could reflect a cautious approach in a challenging market.

Balance Sheet And Financial Health

Mare Nostrum’s balance sheet shows €4.8 million in cash against €21.1 million in total debt, indicating a leveraged position with modest liquidity. The debt burden relative to its market cap (€3.7 million) raises concerns about financial flexibility, though operating cash flow provides some coverage. Absence of dividends aligns with its loss-making status and capital preservation priorities.

Growth Trends And Dividend Policy

The company’s revenue base suggests stable demand for its services, but persistent losses signal growth headwinds. No dividends were paid in FY 2023, consistent with its unprofitable performance. Future growth may depend on cost optimization or expansion into higher-margin services, though the cyclical nature of staffing demand adds uncertainty.

Valuation And Market Expectations

With a market cap of €3.7 million and a beta of 1.05, Mare Nostrum is a micro-cap stock with market-aligned volatility. Investors likely price in its financial struggles, as reflected in the negative EPS. The valuation appears subdued, factoring in limited near-term earnings potential and sector competitiveness.

Strategic Advantages And Outlook

Mare Nostrum’s regional SME focus and service diversification offer niche advantages, but profitability challenges and leverage limit its strategic flexibility. The outlook remains cautious, hinging on operational improvements or market consolidation. Economic recovery could boost demand, but the company must address cost structures to capitalize on opportunities.

Sources

Company filings, market data

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