investorscraft@gmail.com

Intrinsic ValueFinancière Marjos S.A. (FINM.PA)

Previous Close0.80
Intrinsic Value
Upside potential
Previous Close
0.80

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

Financière Marjos SA operates as a diversified conglomerate with a focus on creating, installing, acquiring, and managing companies across multiple industries, primarily in France and internationally. The company’s portfolio spans manufacturing, sales, leasing, and maintenance businesses, reflecting a broad yet strategic approach to industrial investments. While its model leverages operational synergies across subsidiaries, its market position remains niche, given its relatively small scale compared to larger industrial conglomerates. The firm’s historical rebranding from Clayeux SA underscores its evolving strategy, though its current footprint suggests a focus on selective acquisitions rather than organic expansion. Operating in a competitive industrial sector, Financière Marjos faces challenges in scaling profitability, as evidenced by its limited revenue streams and reliance on portfolio performance. Its international presence provides some diversification, but the lack of dominant market share in any single segment limits its competitive edge against more specialized peers.

Revenue Profitability And Efficiency

Financière Marjos reported no revenue for FY 2023, alongside a net loss of €15,423, reflecting operational challenges or strategic divestments. The absence of revenue suggests the company may be in a transitional phase, possibly reallocating assets or winding down non-core operations. Negative operating cash flow of €145,053 further indicates liquidity strain, though zero capital expenditures imply minimal reinvestment needs during the period.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -€0.0008 and negative net income highlight weak earnings power, likely due to underperforming subsidiaries or restructuring costs. With no revenue generation, capital efficiency metrics are indeterminable, though the lack of capex suggests a pause in growth initiatives. The negative beta (-0.58) implies counter-cyclical behavior relative to the market, but this may reflect illiquidity rather than defensive positioning.

Balance Sheet And Financial Health

Financière Marjos holds €4,677 in cash against total debt of €369,211, signaling leveraged financial health with limited liquidity buffers. The high debt-to-cash ratio raises solvency concerns, particularly given negative cash flows. The balance sheet structure may necessitate refinancing or asset sales to meet obligations, though the conglomerate nature of its portfolio could provide flexibility in divestments.

Growth Trends And Dividend Policy

The company exhibits no discernible growth trajectory, with stagnant revenue and negative profitability. Its dividend policy remains inactive, consistent with its loss-making status and focus on preserving capital. Historical performance suggests a reliance on sporadic portfolio adjustments rather than sustained organic growth, aligning with its role as a holding company.

Valuation And Market Expectations

With a market cap of €2.38 million, the company trades at a distressed valuation, likely reflecting its financial struggles and opaque earnings outlook. Investors appear to assign minimal premium to its conglomerate structure, given the lack of revenue and high debt burden. The negative beta may attract niche interest, but broader market expectations remain subdued absent a turnaround strategy.

Strategic Advantages And Outlook

Financière Marjos’s primary advantage lies in its diversified industrial holdings, which could offer recovery potential if macroeconomic conditions improve. However, its outlook is constrained by weak financial metrics and operational inefficiencies. Strategic pivots, such as targeted divestments or new acquisitions, would be critical to revitalizing its business model, though execution risks remain elevated.

Sources

Company filings, Euronext Paris 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