investorscraft@gmail.com

Intrinsic ValueEvolis S.A. (ALTVO.PA)

Previous Close43.75
Intrinsic Value
Upside potential
Previous Close
43.75

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Evolis SA operates in the computer hardware sector, specializing in plastic card personalization and printing solutions. The company serves diverse markets, including corporate, education, government, and finance, with a product portfolio spanning printers, accessories, and consumables. Its solutions, such as the Primacy and Zenius printers, cater to secure identification and transactional needs, positioning Evolis as a niche player in high-trust environments. The company’s subsidiary structure under Cedys & Co. provides stability while allowing focused innovation in card personalization technology. Evolis differentiates itself through integrated hardware and software solutions, targeting both B2B and institutional clients globally. Its market position is reinforced by a strong presence in Europe and expanding footprints in emerging markets, where demand for secure identification systems is growing. The company’s emphasis on durability and customization aligns with industry trends toward digital security and contactless transactions.

Revenue Profitability And Efficiency

In FY 2022, Evolis reported revenue of €111.7 million, with net income of €15.3 million, reflecting a robust margin. Operating cash flow stood at €13.2 million, supported by efficient working capital management. Capital expenditures of €3.8 million indicate disciplined reinvestment, aligning with the company’s focus on scalable growth. The diluted EPS of €2.94 underscores profitability despite sector-wide supply chain challenges.

Earnings Power And Capital Efficiency

Evolis demonstrates solid earnings power, with net income representing 13.7% of revenue. The company’s capital efficiency is evident in its low debt-to-equity ratio, with total debt at just €1.5 million against €33.7 million in cash. This conservative leverage supports financial flexibility, allowing for strategic investments in R&D and market expansion without overextending its balance sheet.

Balance Sheet And Financial Health

Evolis maintains a strong balance sheet, with cash and equivalents of €33.7 million providing ample liquidity. Total debt is minimal at €1.5 million, resulting in a net cash position. The company’s financial health is further reinforced by positive operating cash flow and manageable capital expenditures, ensuring resilience against macroeconomic volatility.

Growth Trends And Dividend Policy

Evolis has shown steady growth, with a dividend payout of €2.24 per share in FY 2022, reflecting a commitment to shareholder returns. The company’s focus on high-margin consumables and recurring revenue streams supports sustainable growth. Expansion into emerging markets and verticals like healthcare and finance could drive future top-line performance.

Valuation And Market Expectations

With a market cap of €228.4 million and a beta of 0.55, Evolis is valued as a stable, low-volatility player in the tech hardware space. The P/E ratio, derived from its EPS of €2.94, suggests moderate investor expectations, balancing growth potential with the niche nature of its market.

Strategic Advantages And Outlook

Evolis benefits from its specialized product suite and entrenched relationships in secure identification markets. The outlook remains positive, driven by global demand for digital security solutions. Strategic investments in R&D and geographic diversification could further solidify its competitive edge, though reliance on hardware sales necessitates ongoing innovation to offset sector commoditization risks.

Sources

Company filings, Euronext Paris disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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