investorscraft@gmail.com

Intrinsic ValueEkinops S.a. (EKI.PA)

Previous Close2.33
Intrinsic Value
Upside potential
Previous Close
2.33

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

EKINOPS S.A. operates in the communication equipment sector, specializing in advanced telecommunications solutions for telecom operators and enterprises. The company’s core offerings include the Ekinops360 optical transport and OTN switch solution, OneAccess physical and virtualized access platforms, and Compose software-defined networking tools. These products cater to the growing demand for high-speed, scalable, and virtualized network infrastructure, positioning EKINOPS as a niche player in the optical transport and network access markets. The company serves a global clientele, with a strong presence in France, leveraging its expertise in optical and software-defined networking to address the evolving needs of service providers and enterprises. EKINOPS competes in a highly competitive industry dominated by larger players, but its focus on innovation and tailored solutions allows it to maintain a differentiated market position. The shift toward virtualization and cloud-based networking presents both opportunities and challenges, requiring continuous R&D investment to stay relevant.

Revenue Profitability And Efficiency

EKINOPS reported revenue of €117.7 million for the latest fiscal period, reflecting its mid-scale operations in the telecom equipment space. However, the company posted a net loss of €7.0 million, with diluted EPS at -€0.26, indicating profitability challenges. Operating cash flow stood at €20.8 million, suggesting some operational efficiency, though capital expenditures of €9.9 million highlight ongoing investment needs.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS underscore earnings pressure, likely due to competitive pricing and R&D costs. Operating cash flow remains positive, but capital efficiency is constrained by the need to fund innovation and market expansion. The absence of dividends aligns with its reinvestment strategy to drive future growth.

Balance Sheet And Financial Health

EKINOPS maintains a solid liquidity position with €46.4 million in cash and equivalents, against total debt of €31.4 million. This suggests a manageable leverage profile, though the net loss raises questions about sustainable cash generation. The balance sheet appears stable but requires closer monitoring if profitability does not improve.

Growth Trends And Dividend Policy

Revenue trends will depend on adoption of its optical and software-defined solutions, particularly in international markets. The company does not pay dividends, prioritizing reinvestment in technology and growth initiatives. Future performance hinges on its ability to capitalize on virtualization trends and expand its customer base.

Valuation And Market Expectations

With a market cap of €106.7 million and a beta of 0.89, EKINOPS is viewed as a moderately volatile small-cap stock. The negative earnings and lack of dividends likely weigh on investor sentiment, though its niche focus could appeal to those betting on long-term telecom infrastructure trends.

Strategic Advantages And Outlook

EKINOPS’s strengths lie in its specialized product portfolio and R&D capabilities, but it faces stiff competition from larger rivals. The outlook depends on execution in software-defined networking and optical transport, where demand is growing. Success will require balancing innovation with cost discipline to achieve sustainable profitability.

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