investorscraft@gmail.com

Intrinsic ValueTrilogiq S.A. (ALTRI.PA)

Previous Close5.15
Intrinsic Value
Upside potential
Previous Close
5.15

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Trilogiq S.A. operates in the industrials sector, specializing in modular systems for automotive manufacturers. The company designs and produces a range of products, including cantilevers, workstations, flow racks, and conveyors, alongside essential components like connectors, supports, and castors. Its solutions enhance efficiency in assembly lines and logistics, catering primarily to automotive clients in France and internationally. Founded in 1992, Trilogiq has established itself as a niche player in the business equipment and supplies industry, leveraging its expertise in modularity and customization to meet the dynamic needs of automotive production. The company’s market position is reinforced by its ability to deliver tailored, scalable solutions that optimize workflow and storage, making it a trusted partner for industrial clients. While it operates in a competitive space, Trilogiq differentiates itself through innovation and a focus on high-quality, durable products that align with the precision demands of automotive manufacturing.

Revenue Profitability And Efficiency

Trilogiq reported revenue of €24.1 million for the fiscal year ending March 2024, with net income of €1.55 million, reflecting a net margin of approximately 6.4%. The company generated €2.83 million in operating cash flow, demonstrating solid cash conversion. Capital expenditures were modest at €492,000, indicating disciplined investment in maintaining and upgrading its production capabilities.

Earnings Power And Capital Efficiency

The company’s diluted EPS stood at €0.41, supported by efficient operations and a lean cost structure. With minimal total debt of €21,000 and a strong cash position of €3.99 million, Trilogiq exhibits prudent capital management. Its ability to sustain profitability while maintaining low leverage underscores its earnings resilience in a cyclical industry.

Balance Sheet And Financial Health

Trilogiq’s balance sheet is robust, with cash and equivalents covering its negligible debt multiple times over. The company’s financial health is further evidenced by its positive operating cash flow and conservative leverage, positioning it well to navigate economic fluctuations. Its liquidity and low debt burden provide flexibility for strategic initiatives or potential downturns.

Growth Trends And Dividend Policy

Trilogiq has not paid dividends, opting instead to reinvest cash flows into operations and growth. The company’s revenue and profitability trends suggest steady performance, though its small market cap and niche focus may limit aggressive expansion. Future growth will likely hinge on its ability to innovate and capture additional market share in the automotive modular systems space.

Valuation And Market Expectations

With a market capitalization of €21.5 million and a beta of 0.72, Trilogiq is perceived as a lower-risk investment relative to the broader market. The absence of dividends may deter income-focused investors, but its solid balance sheet and niche expertise could appeal to those seeking exposure to industrial automation and modular solutions.

Strategic Advantages And Outlook

Trilogiq’s strategic advantages lie in its specialized product portfolio and long-standing relationships with automotive clients. The company’s outlook is stable, supported by its financial discipline and focus on modular innovation. However, its growth trajectory will depend on broader automotive sector trends and its ability to expand its customer base beyond core markets.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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