investorscraft@gmail.com

Intrinsic ValueElectricité et Eaux de Madagascar S.A. (EEM.PA)

Previous Close2.64
Intrinsic Value
Upside potential
Previous Close
2.64

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

Electricité et Eaux de Madagascar SA (EEM) operates a diversified portfolio, primarily focusing on luxury hotels in Cambodia, alongside real estate, paper, and casino ventures. Despite its historical roots in utilities, the company has pivoted toward hospitality and leisure, leveraging Cambodia's growing tourism sector. Its real estate and casino segments provide additional revenue streams, though market penetration remains limited compared to regional competitors. The company's rebranding in 2019 reflects its strategic shift, but its small market cap and niche operations constrain its influence in the broader financial services sector. EEM's asset-light approach in hospitality allows flexibility, but its lack of scale and geographic concentration expose it to regional economic volatility. The company's ability to capitalize on Cambodia's tourism growth will be critical for sustaining its market position.

Revenue Profitability And Efficiency

EEM reported modest revenue of €281,000, overshadowed by a net loss of €7.23 million, reflecting operational challenges in its diversified segments. Negative operating cash flow of €2.78 million and minimal capital expenditures suggest limited reinvestment capacity. The diluted EPS of -€1.26 underscores profitability struggles, likely tied to high fixed costs in hospitality and underperforming ancillary businesses.

Earnings Power And Capital Efficiency

The company's negative earnings and cash flow indicate weak capital efficiency, with returns likely hampered by underutilized assets in its hotel and casino divisions. Its €12.58 million cash reserve provides short-term liquidity, but sustained losses could erode this buffer without operational improvements or strategic divestments.

Balance Sheet And Financial Health

EEM maintains a conservative debt level of €4.36 million against €12.58 million in cash, suggesting manageable leverage. However, recurring losses and negative cash flow raise concerns about long-term solvency if profitability does not stabilize. The absence of dividends aligns with its focus on preserving liquidity.

Growth Trends And Dividend Policy

Growth prospects hinge on Cambodia's tourism recovery and real estate demand, though recent performance shows no clear upward trajectory. The company has no dividend policy, prioritizing liquidity over shareholder returns amid ongoing losses. Its beta of -0.178 suggests low correlation with broader markets, possibly due to its niche operations.

Valuation And Market Expectations

With a market cap of €20.31 million, EEM trades at a steep discount to peers, reflecting skepticism about its turnaround potential. Investors likely price in continued operational headwinds, given its unprofitable segments and limited scale.

Strategic Advantages And Outlook

EEM's niche in Cambodian hospitality offers exposure to an emerging market, but its lack of diversification and profitability dampens the outlook. Strategic partnerships or asset sales could unlock value, though execution risks remain high. The company's future hinges on improving occupancy rates and cost management in its core hotel business.

Sources

Company description, financial data from public filings

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