investorscraft@gmail.com

Intrinsic ValueAURES Technologies S.A. (AURS.PA)

Previous Close7.12
Intrinsic Value
Upside potential
Previous Close
7.12

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

AURES Technologies S.A. operates in the business equipment and supplies sector, specializing in the design, manufacture, and sale of point-of-sale (POS) systems and related peripherals. The company serves a diverse clientele, including retail outlets, hospitality businesses, and leisure venues, offering a comprehensive product portfolio ranging from all-in-one touchscreen terminals to modular POS solutions and accessories like barcode scanners and biometric readers. Its revenue model is driven by hardware sales complemented by value-added services such as consulting, installation, and real-time monitoring, enhancing customer stickiness. AURES maintains a global footprint, distributing products through a network of partners in key markets like France, the UK, Germany, and the US. The company’s market position is bolstered by its integrated solutions tailored for various retail and service environments, though it faces competition from larger multinational players in the POS hardware space. Its focus on customization and after-sales support differentiates it in a sector increasingly shifting toward cloud-based and mobile POS systems.

Revenue Profitability And Efficiency

In FY 2021, AURES reported revenue of €99.6 million, with net income of €2.5 million, reflecting a modest but stable profitability margin. Operating cash flow stood at €5.2 million, supported by efficient working capital management, while capital expenditures were limited to €0.7 million, indicating a lean operational approach. The company’s diluted EPS of €0.64 underscores its ability to generate shareholder value despite sector headwinds.

Earnings Power And Capital Efficiency

AURES demonstrates moderate earnings power, with its net income translating to a return on equity that aligns with industry benchmarks. The company’s capital efficiency is evident in its ability to maintain positive operating cash flow while minimizing capex, though its reliance on hardware sales may limit scalability compared to software-centric competitors. Debt levels are manageable, with total debt at €24.2 million against €20.3 million in cash reserves.

Balance Sheet And Financial Health

The balance sheet reflects a conservative financial structure, with cash and equivalents of €20.3 million providing liquidity coverage for short-term obligations. Total debt of €24.2 million is balanced against a market capitalization of €28 million, suggesting a manageable leverage ratio. The absence of significant capex commitments supports financial flexibility, though the dividend payout of €6.92 per share may strain cash reserves if profitability falters.

Growth Trends And Dividend Policy

Growth appears tempered, with revenue stability but limited expansion in net income. The dividend payout is notably high relative to earnings, potentially signaling a commitment to shareholder returns but raising sustainability concerns. The company’s focus on service offerings and international distribution could drive incremental growth, though reliance on hardware sales in a digitizing market poses challenges.

Valuation And Market Expectations

With a market cap of €27.9 million and a beta of 1.05, AURES trades with moderate volatility, reflecting its niche positioning. The valuation suggests modest expectations, with investors likely pricing in sector risks and the company’s hybrid hardware-service model. The high dividend yield may attract income-focused investors, but long-term upside depends on diversification into higher-margin solutions.

Strategic Advantages And Outlook

AURES’s strengths lie in its tailored POS solutions and service ecosystem, which cater to diverse retail and hospitality segments. However, the shift toward cloud-based POS systems and mobile payments necessitates innovation to remain competitive. The outlook hinges on balancing dividend commitments with investments in software integration and international expansion, while navigating supply chain and margin pressures inherent in hardware-centric models.

Sources

Company description, financial data from public filings (FY 2021), and market data from Euronext Paris.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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