investorscraft@gmail.com

Intrinsic Value1000mercis (ALMIL.PA)

Previous Close30.00
Intrinsic Value
Upside potential
Previous Close
30.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

1000mercis operates as a specialized digital marketing and advertising firm, offering a suite of interactive solutions tailored to modern customer engagement. The company's core revenue model is built on three pillars: interactive advertising (email retargeting, real-time bidding), data-driven marketing (processing and leveraging consumer data for third parties), and mobile marketing (SMS campaigns, mobile CRM, and app-based promotions). With operations spanning approximately 50 countries, 1000mercis serves a diverse clientele seeking targeted, performance-driven campaigns. The company competes in the fragmented advertising agency sector, differentiating itself through its focus on digital precision and data analytics. Its Paris headquarters and European roots position it as a regional player with international reach, though it faces stiff competition from global ad-tech giants and niche specialists. The firm’s ability to integrate nominative and non-nominative data into actionable marketing strategies underscores its adaptability in an industry increasingly reliant on personalization and ROI measurement.

Revenue Profitability And Efficiency

In FY 2023, 1000mercis reported revenue of €72.8 million, with net income of €3.3 million, reflecting a modest but stable profitability margin. Operating cash flow stood at €3.2 million, indicating efficient working capital management. Notably, the absence of capital expenditures suggests a lean operational structure, though this may limit long-term asset growth. The diluted EPS of €1.53 underscores earnings consistency.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified service offerings, with interactive and mobile marketing driving recurring revenue streams. However, the total debt of €42.2 million against cash reserves of €11.2 million raises questions about leverage, though the lack of dividend payouts allows for internal reinvestment. The beta of 0.643 suggests lower volatility relative to the market.

Balance Sheet And Financial Health

1000mercis maintains a mixed financial position, with €11.2 million in cash providing liquidity but €42.2 million in total debt indicating significant leverage. The absence of capital expenditures in FY 2023 may reflect conservative growth strategies or reliance on existing infrastructure. The balance sheet warrants monitoring for debt servicing capacity, especially in a competitive digital advertising landscape.

Growth Trends And Dividend Policy

The company has not pursued dividend distributions, opting instead to retain earnings for operational flexibility or potential reinvestment. Growth appears organic, with no reported capex in FY 2023. The global reach of its services offers scalability, but revenue growth will depend on its ability to innovate in a rapidly evolving digital marketing environment.

Valuation And Market Expectations

With a market cap of €64.8 million, 1000mercis trades at a modest valuation, reflecting its niche position and regional focus. The absence of dividends may deter income-focused investors, but its profitability and low beta could appeal to those seeking stable exposure to the digital advertising sector. Market expectations likely hinge on its ability to expand margins and manage debt.

Strategic Advantages And Outlook

1000mercis benefits from its specialized data-driven marketing solutions and international footprint, though its reliance on third-party data processing exposes it to regulatory risks. The outlook depends on its capacity to adapt to privacy laws and technological shifts. A focus on high-margin services like mobile CRM and real-time bidding could strengthen its competitive edge in the medium term.

Sources

Company description, financial data from public filings (likely Euronext disclosures), and industry context.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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