investorscraft@gmail.com

Intrinsic ValueGroupe MEDIA 6 (EDI.PA)

Previous Close9.00
Intrinsic Value
Upside potential
Previous Close
9.00

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

Groupe MEDIA 6 operates as a specialized provider of point-of-purchase (POP) advertising solutions, serving clients in France and internationally. The company’s core revenue model revolves around designing, manufacturing, and installing multi-material merchandising displays, protective barriers, and experiential marketing tools for retail environments. Its product portfolio includes hydro-alcoholic gel dispensers, counter displays, plexiglass barriers, and customized shop fittings, catering primarily to pharmacies, retail chains, and trade marketing sectors. As a subsidiary of VASCO SARL, Groupe MEDIA 6 leverages its expertise in materials like cardboard, wood, metal, and plastic to deliver tailored solutions that enhance in-store visibility and customer engagement. The company’s market position is reinforced by its integrated services, spanning design, production, and installation, which differentiate it from generic competitors. While it operates in a niche segment of the industrials sector, its focus on experiential marketing and adaptive POP solutions positions it as a responsive player in evolving retail landscapes.

Revenue Profitability And Efficiency

Groupe MEDIA 6 reported revenue of €88.2 million for the period, with net income of €94,000, reflecting tight margins in its competitive industry. Diluted EPS stood at €0.0396, indicating modest earnings power. Operating cash flow of €3.1 million was offset by capital expenditures of €4.3 million, suggesting reinvestment needs. The company’s profitability metrics highlight operational challenges in balancing cost efficiency with demand for customized solutions.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €0.0396 underscores limited earnings scalability, though its beta of 0.263 suggests lower volatility relative to the market. Operating cash flow coverage of capital expenditures remains constrained, indicating reliance on external financing or debt for growth initiatives. Capital efficiency is tempered by the capital-intensive nature of its manufacturing and installation services.

Balance Sheet And Financial Health

Groupe MEDIA 6 holds €2.9 million in cash against total debt of €13.5 million, reflecting a leveraged position. The balance sheet structure suggests moderate liquidity risks, with debt likely funding working capital or equipment needs. Its market capitalization of €26.1 million implies equity investors are pricing in stable but subdued growth prospects.

Growth Trends And Dividend Policy

Revenue trends are not disclosed, but the absence of dividends signals a focus on retaining earnings for operational needs or debt reduction. The company’s growth likely hinges on expanding its POP solutions into new retail segments or geographies, though capex outflows may limit near-term scalability.

Valuation And Market Expectations

With a market cap of €26.1 million, the company trades at a low earnings multiple, aligning with its niche market and modest profitability. The low beta suggests investor perception of stability, but limited earnings power may cap valuation upside. Market expectations appear calibrated to incremental growth rather than transformative expansion.

Strategic Advantages And Outlook

Groupe MEDIA 6’s integration of design, production, and installation services provides a competitive edge in customized POP solutions. However, its outlook is tied to retail sector dynamics and demand for experiential marketing. Strategic focus on cost control and debt management will be critical to sustaining margins in a competitive landscape.

Sources

Company description, financial data from public filings (likely Euronext disclosures), and industry context.

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