investorscraft@gmail.com

Intrinsic ValueEcotel Communication Ag (E4C.DE)

Previous Close11.50
Intrinsic Value
Upside potential
Previous Close
11.50

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

ecotel communication ag operates in the competitive German telecommunications sector, providing specialized solutions across four key segments. The company serves business customers with voice and data services, while its wholesale division facilitates cross-network trading for carriers. Easybell targets SMEs with telephone systems and router rentals, while Nacamar focuses on content delivery for media firms. This diversified approach allows ecotel to address multiple niches within the broader ICT landscape. The company's strategy combines infrastructure services with value-added solutions, positioning it as a flexible mid-market player. With operations centered in Germany, ecotel competes against larger telecom providers by emphasizing tailored offerings and operational agility. Its 1998 founding provides historical market familiarity, though scale remains a challenge against industry giants. The segmentation demonstrates focused revenue streams while maintaining technological relevance in evolving communication ecosystems.

Revenue Profitability And Efficiency

ecotel reported €115.5 million in revenue for the period, with net income of €2.0 million reflecting tight margin management in a capital-intensive sector. Operating cash flow of €7.5 million suggests reasonable conversion efficiency, though significant capital expenditures (-€6.9 million) indicate ongoing infrastructure investments. The diluted EPS of €0.52 demonstrates modest but stable earnings generation capacity relative to its market capitalization.

Earnings Power And Capital Efficiency

The company maintains adequate earnings power with positive net income despite sector pressures. Capital allocation appears balanced between growth investments (evidenced by capex) and shareholder returns, with a €0.47 dividend per share. The beta of 0.812 suggests earnings are less volatile than the broader market, though telecom sector dynamics may constrain significant upside.

Balance Sheet And Financial Health

ecotel's financial position shows €2.3 million in cash against €6.8 million total debt, indicating moderate leverage. The working capital position appears manageable given stable operating cash flows. The capital expenditure level suggests reinvestment priorities, potentially limiting near-term balance sheet fortification without external financing.

Growth Trends And Dividend Policy

Historical performance shows steady but not explosive growth, typical for a mature telecom niche player. The dividend yield appears sustainable at current earnings levels, reflecting a shareholder return policy balanced against growth needs. Segment diversification provides multiple avenues for incremental expansion, though no single driver suggests transformative growth potential.

Valuation And Market Expectations

At a €45.7 million market cap, the company trades at approximately 0.4x revenue, reflecting market skepticism about scaling potential in a competitive sector. The P/E multiple derived from diluted EPS suggests modest growth expectations are priced in, with investors likely valuing stability over rapid expansion given the beta and industry dynamics.

Strategic Advantages And Outlook

ecotel's main advantages lie in segment specialization and operational focus within the German market. The outlook remains cautiously positive given stable cash generation, though technological shifts in telecom and media delivery require ongoing adaptation. Success will depend on maintaining niche relevance while improving scale efficiencies across business units.

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