investorscraft@gmail.com

Intrinsic ValueMG International S.A. (ALMGI.PA)

Previous Close2.46
Intrinsic Value
Upside potential
Previous Close
2.46

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

MG International S.A. operates in the security and protection services sector, specializing in advanced safety and water treatment solutions for swimming pools. The company’s product portfolio includes immersion detectors, automated pool covers, alarms, and computer-assisted surveillance systems, marketed under brands like Aquasensor, Poseidon, and Aqualarm. These offerings cater to both public and private pools, addressing critical safety concerns such as drowning prevention and water quality management. As a subsidiary of Maytronics Ltd., MG International benefits from synergies in pool technology and distribution networks, reinforcing its niche position in the European market. The company’s focus on innovation and regulatory compliance in aquatic safety allows it to maintain a competitive edge in a specialized segment of the industrials sector. Its market positioning is further strengthened by a reputation for reliability and technological sophistication, appealing to institutional clients and residential consumers alike.

Revenue Profitability And Efficiency

MG International reported revenue of €59.6 million for the fiscal year, with net income of €1.4 million, reflecting a modest but stable profitability margin. The diluted EPS of €0.27 indicates efficient earnings distribution across its 5.16 million outstanding shares. Operating cash flow stood at €6.7 million, supported by disciplined capital expenditures of €885,000, suggesting prudent financial management and operational efficiency.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to generate positive operating cash flow, which exceeds net income, highlighting robust cash conversion. With a beta of 0.761, MG International exhibits lower volatility relative to the market, appealing to risk-averse investors. The balance between reinvestment (evidenced by capex) and cash generation reflects a focus on sustainable growth without overleveraging.

Balance Sheet And Financial Health

MG International maintains a solid financial position, with €4.96 million in cash and equivalents against total debt of €2.94 million, indicating a healthy liquidity buffer. The low debt level relative to equity and cash reserves suggests strong solvency and flexibility to navigate market fluctuations or invest in growth initiatives.

Growth Trends And Dividend Policy

The company’s growth trajectory appears steady, supported by its niche market focus and recurring demand for pool safety solutions. A dividend per share of €0.34 demonstrates a commitment to shareholder returns, aligning with its stable cash flow generation. However, the modest net income implies limited room for aggressive dividend hikes without corresponding earnings growth.

Valuation And Market Expectations

With a market capitalization of €16.9 million, MG International trades at a valuation reflective of its small-cap status and specialized industry. The market likely prices in steady but unspectacular growth, given the company’s niche positioning and moderate profitability metrics. Investor expectations may center on incremental innovation and market penetration rather than disruptive expansion.

Strategic Advantages And Outlook

MG International’s strategic advantages lie in its specialized product suite and regulatory expertise in pool safety, which create barriers to entry for competitors. The outlook remains stable, with potential growth tied to increased adoption of advanced safety technologies and expansion into adjacent markets. However, reliance on seasonal demand and regional concentration in Europe could pose risks to long-term scalability.

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