Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company filings, Euronext Paris disclosures
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |