investorscraft@gmail.com

Intrinsic ValueACTIA Group S.A. (ATI.PA)

Previous Close4.04
Intrinsic Value
Upside potential
Previous Close
4.04

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

ACTIA Group S.A. operates as a specialized manufacturer of electronic on-board systems, serving the automotive and telecommunications sectors. The company’s Automotive division focuses on embedded vehicle electronics, including instrumentation, infotainment, telematics, and diagnostic solutions, while its Telecommunications division provides ground station equipment, energy transmission systems, and railway-specific technologies. ACTIA’s diversified product portfolio positions it as a key supplier for vehicle manufacturers and infrastructure operators, leveraging its expertise in electronic integration and software customization. The company’s real estate segment adds a supplementary revenue stream, though its core strength lies in automotive electronics, where it competes with global suppliers by offering tailored, high-reliability solutions. With a presence in France and international markets, ACTIA maintains a niche but stable position, supported by aftermarket services and long-term client relationships in industrial and transportation sectors.

Revenue Profitability And Efficiency

ACTIA reported revenue of €535.1 million in its latest fiscal year, with net income of €18.2 million, reflecting modest profitability. Operating cash flow stood at €62.7 million, while capital expenditures were €21.8 million, indicating disciplined reinvestment. The diluted EPS of €0.91 suggests reasonable earnings distribution among shareholders, though margins may be pressured by competitive industry dynamics and R&D costs.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified revenue streams, particularly in automotive electronics and telecommunications infrastructure. Capital efficiency appears balanced, with operating cash flow covering capex, though total debt of €230.7 million suggests moderate leverage. The net income-to-revenue ratio of ~3.4% indicates room for operational optimization.

Balance Sheet And Financial Health

ACTIA’s balance sheet shows €43.6 million in cash against €230.7 million in total debt, implying a leveraged but manageable position. The company’s ability to generate positive operating cash flow (€62.7 million) provides liquidity support, though debt servicing remains a consideration. Its asset-light model in electronics manufacturing may help maintain financial flexibility.

Growth Trends And Dividend Policy

Growth is likely tied to automotive electrification and telecom infrastructure demand, though the company’s modest net income suggests incremental expansion. ACTIA pays a dividend of €0.96 per share, signaling a shareholder-friendly policy, but sustainability depends on consistent cash flow generation and debt management.

Valuation And Market Expectations

With limited market cap data available, valuation metrics are unclear. The company’s niche focus may limit comparability to broader auto-parts peers, but its diversified applications could appeal to investors seeking exposure to embedded systems and industrial electronics.

Strategic Advantages And Outlook

ACTIA’s strengths include its specialized electronics expertise and long-standing industry relationships. Challenges include competition from larger suppliers and cyclical demand in automotive and telecom. The outlook hinges on its ability to innovate in vehicle connectivity and energy systems while maintaining cost discipline.

Sources

Company description, financial data provided

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