investorscraft@gmail.com

Intrinsic ValueNSC Groupe S.A. (ALNSC.PA)

Previous Close74.00
Intrinsic Value
Upside potential
Previous Close
74.00

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

NSC Groupe SA operates as a specialized industrial machinery manufacturer, serving diverse sectors including textiles, packaging, and foundry industries. The company’s core revenue model is driven by the design and production of high-precision unwinders, rewinders, robotics, and conveyor systems under brands like FEGE and PAKEA. These solutions cater to demanding applications in graphic arts, aerospace, automotive, and agri-food markets, positioning NSC as a niche provider of customized industrial automation. NSC’s market position is reinforced by its long-standing expertise, with roots dating back to 1810, and its ability to deliver tailored machinery for complex production environments. While the company operates globally, its presence is particularly notable in Europe, where it serves both large industrial clients and specialized manufacturers. The competitive landscape includes multinational industrial automation firms, but NSC differentiates itself through deep sector knowledge and proprietary technology in textile and packaging machinery. Its diversified client base across multiple industries provides resilience against sector-specific downturns.

Revenue Profitability And Efficiency

NSC Groupe reported revenue of €71.04 million, with net income of €4.10 million, reflecting a net margin of approximately 5.8%. The diluted EPS of €8.89 indicates moderate profitability, though negative operating cash flow of €5.52 million raises questions about short-term liquidity management. Capital expenditures were modest at €643,000, suggesting a focus on maintaining rather than aggressively expanding production capacity.

Earnings Power And Capital Efficiency

The company’s earnings power appears stable, supported by its diversified industrial clientele. However, the negative operating cash flow signals potential inefficiencies in working capital management or timing-related cash outflows. The absence of significant capital expenditures implies limited near-term growth investments, with earnings likely driven by existing operations and incremental efficiency improvements.

Balance Sheet And Financial Health

NSC Groupe’s balance sheet shows €4.08 million in cash against €18.07 million in total debt, indicating a leveraged position. The debt-to-equity ratio suggests moderate financial risk, though liquidity could be constrained given the negative operating cash flow. The company’s ability to service debt will depend on stabilizing cash generation and maintaining profitability.

Growth Trends And Dividend Policy

Historical performance suggests steady but slow growth, with no dividend payments, reflecting a reinvestment-focused strategy. The company’s growth is likely tied to industrial demand cycles in its core markets, with limited visibility on near-term expansion. The lack of dividends aligns with its capital retention approach, prioritizing operational flexibility over shareholder payouts.

Valuation And Market Expectations

With a market cap of €31.38 million, NSC trades at a P/E ratio of approximately 7.6x, indicating modest market expectations. The low beta of 0.233 suggests relative insulation from broad market volatility, though this may also reflect limited investor interest or liquidity in the stock.

Strategic Advantages And Outlook

NSC’s key strengths include its specialized machinery expertise and long-term industry relationships. However, its outlook is tempered by cash flow challenges and reliance on industrial capex cycles. Success will hinge on improving operational efficiency and selectively expanding into higher-growth automation segments while managing leverage.

Sources

Company description, financial data from public disclosures (likely Euronext filings), and market data from financial platforms.

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