investorscraft@gmail.com

Intrinsic ValueActeos S.a. (EOS.PA)

Previous Close0.97
Intrinsic Value
Upside potential
Previous Close
0.97

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

ACTEOS S.A. operates in the software application sector, specializing in supply chain management solutions. The company’s core revenue model is driven by its Acteos suite, which includes forecasting and procurement systems, transportation management, and warehouse management software, offered both as licensed products and SaaS. Additionally, ACTEOS provides consulting, technical project management, and hotline services, creating a diversified income stream. Serving clients in France, Germany, Lebanon, and internationally, the company competes in a niche but growing market where efficiency and integration are critical. Its modular solutions cater to businesses seeking to optimize logistics, positioning ACTEOS as a regional player with expertise in tailored supply chain software. Despite its specialized focus, the company faces competition from larger global providers, requiring continuous innovation to maintain relevance. The SaaS model and recurring service revenue provide stability, but scaling operations remains a challenge given its modest market capitalization and regional footprint.

Revenue Profitability And Efficiency

ACTEOS reported revenue of €13.0 million for the period, reflecting its niche market presence. However, net income stood at -€1.2 million, indicating profitability challenges, likely due to operational costs or competitive pressures. Operating cash flow was positive at €1.3 million, suggesting the core business generates cash despite net losses. Capital expenditures of -€0.2 million indicate restrained investment in growth, possibly prioritizing cost management.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -€0.37 underscores weak earnings power, though its operating cash flow demonstrates some resilience. With a market cap of €3.6 million, ACTEOS operates at a small scale, limiting capital efficiency. The absence of dividends aligns with its focus on reinvesting limited cash flows, though profitability improvements are needed to enhance shareholder returns.

Balance Sheet And Financial Health

ACTEOS holds €1.5 million in cash and equivalents against €3.9 million in total debt, indicating a leveraged position with moderate liquidity. The debt level relative to its market cap raises concerns about financial flexibility, though positive operating cash flow provides some cushion. Investors should monitor debt servicing capabilities, especially if profitability does not improve.

Growth Trends And Dividend Policy

Revenue trends are not disclosed, but the lack of dividends suggests ACTEOS prioritizes retaining earnings for growth or stability. The company’s SaaS offerings could drive recurring revenue, but its small scale and net losses highlight growth challenges. Without dividend payouts, shareholder returns depend on operational turnaround or strategic initiatives.

Valuation And Market Expectations

With a market cap of €3.6 million and negative earnings, ACTEOS trades as a speculative micro-cap. A beta of 1.165 suggests higher volatility than the market, reflecting investor uncertainty. Valuation hinges on its ability to improve profitability or expand its SaaS adoption, but current metrics do not signal strong market confidence.

Strategic Advantages And Outlook

ACTEOS’s specialized supply chain software provides a competitive edge in targeted markets, but its small size limits economies of scale. The outlook depends on leveraging SaaS growth and cost management to achieve profitability. Success requires balancing innovation with financial discipline, though macroeconomic and competitive pressures remain key risks.

Sources

Company description, financial data from public filings (Euronext Paris), and 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