investorscraft@gmail.com

Intrinsic ValueNSE S.A. (ALNSE.PA)

Previous Close43.70
Intrinsic Value
Upside potential
Previous Close
43.70

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

NSE S.A. operates as a specialized technology provider in the defense, aerospace, and industrial sectors, delivering integrated systems and solutions. The company’s core revenue model is built on designing and manufacturing on-board wiring systems, electronic equipment, and man-machine interfaces, alongside offering logistical and technical support services. Its expertise in complex wired structures and flight parameter recorders positions it as a critical supplier for aerospace and defense applications, serving both French and international markets. NSE S.A. differentiates itself through its ability to retrofit aircraft and provide geolocation systems, catering to niche demands in MCO aeronautics and MRO general aviation. The company’s diversified service portfolio, including consumer electronics and professional retail solutions, enhances its resilience against sector-specific downturns. With a strong foothold in France and expanding international reach, NSE S.A. leverages its engineering capabilities to maintain a competitive edge in high-precision technology markets.

Revenue Profitability And Efficiency

NSE S.A. reported revenue of €103.6 million for the period, with net income of €3.6 million, reflecting a net margin of approximately 3.5%. The company generated €14.0 million in operating cash flow, indicating solid cash conversion from operations. Capital expenditures were modest at €2.9 million, suggesting disciplined investment in growth while maintaining profitability.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €1.14 demonstrates its ability to translate revenue into shareholder value. With an operating cash flow significantly higher than net income, NSE S.A. exhibits strong earnings quality. The relatively low capital expenditure intensity points to efficient asset utilization and a lean operational model.

Balance Sheet And Financial Health

NSE S.A. maintains a conservative balance sheet, with €8.6 million in cash and equivalents against total debt of €7.3 million, indicating a healthy liquidity position. The low debt level relative to equity and cash reserves underscores the company’s financial stability and capacity to fund future initiatives without excessive leverage.

Growth Trends And Dividend Policy

The company’s market capitalization of €122.2 million reflects steady investor confidence. A dividend of €0.25 per share signals a commitment to returning capital to shareholders, albeit with a modest yield. Growth prospects are tied to its ability to secure contracts in aerospace and defense, sectors with long-term demand drivers.

Valuation And Market Expectations

Trading with a beta of 0.152, NSE S.A. exhibits low volatility relative to the broader market, appealing to risk-averse investors. The valuation appears reasonable given its niche market positioning and stable cash flows, though growth expectations remain tempered by the specialized nature of its business.

Strategic Advantages And Outlook

NSE S.A.’s strategic advantages lie in its technical expertise and diversified service offerings, which mitigate sector-specific risks. The outlook is cautiously optimistic, with potential growth hinging on international expansion and continued demand for aerospace and defense solutions. Its strong balance sheet provides flexibility to capitalize on emerging opportunities.

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