investorscraft@gmail.com

Intrinsic ValueMastrad S.A. (ALMAS.PA)

Previous Close0.01
Intrinsic Value
Upside potential
Previous Close
0.01

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

Mastrad SA operates in the consumer defensive sector, specializing in the design, distribution, and sale of culinary accessories. The company serves a global market, including France, Europe, Asia, and the Americas, leveraging its expertise in innovative kitchen tools. Mastrad’s product portfolio targets both household and professional culinary needs, positioning it as a niche player in a competitive industry dominated by larger household brands. The company’s international presence provides diversification but also exposes it to regional economic fluctuations and supply chain risks. Despite its modest size, Mastrad focuses on product innovation and quality to differentiate itself in a market where brand loyalty and functionality are key drivers. Its ability to maintain relevance hinges on adapting to culinary trends and expanding its distribution channels in emerging markets.

Revenue Profitability And Efficiency

Mastrad reported revenue of €1.86 million for FY 2024, reflecting its small-scale operations in the culinary accessories market. However, the company posted a net loss of €795,000, indicating challenges in achieving profitability. Operating cash flow was positive at €814,000, suggesting some operational efficiency, but capital expenditures of €520,000 highlight ongoing investments, possibly in product development or market expansion.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -€0.0096 underscores its current lack of earnings power. While operating cash flow is positive, the net loss and high capital expenditures relative to revenue suggest inefficiencies in converting sales into sustainable profits. Mastrad’s ability to improve capital efficiency will depend on scaling operations and optimizing costs.

Balance Sheet And Financial Health

Mastrad’s financial health is strained, with cash and equivalents of €419,000 against total debt of €1.29 million. This leverage raises concerns about liquidity, especially given the net loss. The balance sheet indicates a need for improved cash flow management or external financing to sustain operations and reduce debt burdens.

Growth Trends And Dividend Policy

Growth prospects appear limited, with no dividend payments reflecting the company’s focus on preserving capital. The lack of profitability and high debt levels constrain Mastrad’s ability to reinvest in growth initiatives or return value to shareholders. Future growth will likely hinge on successful product launches or strategic partnerships.

Valuation And Market Expectations

With a market cap of approximately €1.02 million and a beta of 0.856, Mastrad is a micro-cap stock with moderate volatility relative to the market. Investors likely view the company as a speculative play, given its financial challenges and niche market position. Valuation metrics are constrained by the absence of earnings and limited revenue scale.

Strategic Advantages And Outlook

Mastrad’s strategic advantages lie in its specialized product offerings and global distribution reach. However, the outlook remains cautious due to profitability challenges and high leverage. Success will depend on operational turnaround efforts, cost control, and capturing growth in underserved markets. The company’s ability to innovate and adapt will be critical to its long-term viability.

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