investorscraft@gmail.com

Intrinsic ValueUnion Technologies Informatique Group S.A. (FPG.PA)

Previous Close0.11
Intrinsic Value
Upside potential
Previous Close
0.11

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

Union Technologies Informatique Group S.A. operates as a specialized IT services provider in France, catering primarily to industries such as banking, finance, insurance, and logistics. The company generates revenue through consulting, engineering services, and software solutions, including proprietary products like OPTIMA, EDI-ONE, and NETT/400. Its business model combines project management, system integration, and technical assistance, positioning it as a niche player in the French IT services market. The company’s subsidiary status under Law Informatique provides structural support but may limit its independent growth trajectory. While it serves high-compliance sectors like finance and energy, its market share remains modest compared to larger IT service providers. The company’s focus on tailored software and proximity services differentiates it from broader competitors, though its reliance on the domestic market exposes it to regional economic fluctuations.

Revenue Profitability And Efficiency

In its latest fiscal year, Union Technologies reported revenue of EUR 20.8 million, but net income stood at a loss of EUR 6.7 million, reflecting operational challenges. The diluted EPS of -EUR 0.61 underscores profitability pressures, while negative operating cash flow of EUR 732,000 signals inefficiencies in cash generation. Capital expenditures were minimal at EUR 74,000, suggesting limited near-term growth investments.

Earnings Power And Capital Efficiency

The company’s negative net income and operating cash flow indicate weak earnings power, with profitability hampered by high costs or revenue declines. The absence of dividend payouts further highlights constrained capital returns. With a market cap of EUR 1.6 million, the company’s capital efficiency appears suboptimal, though its low beta (0.80) suggests relative stability compared to broader market volatility.

Balance Sheet And Financial Health

Union Technologies holds EUR 785,000 in cash and equivalents against total debt of EUR 3.5 million, indicating a leveraged position. The negative cash flow exacerbates liquidity concerns, though the modest debt level may not pose immediate solvency risks. The balance sheet reflects a strained financial position, requiring improved operational performance to stabilize.

Growth Trends And Dividend Policy

The company’s lack of dividend payments aligns with its unprofitable status, prioritizing financial preservation over shareholder returns. Growth trends appear stagnant, with minimal capex and declining profitability. Its niche focus may limit scalability unless it diversifies services or expands geographically.

Valuation And Market Expectations

With a market cap of EUR 1.6 million, the company trades at a fraction of its revenue, reflecting investor skepticism about its turnaround potential. The low beta implies muted market expectations, with little anticipation of near-term outperformance.

Strategic Advantages And Outlook

Union Technologies’ specialization in regulated industries offers a defensible niche, but its financial struggles and domestic focus constrain its outlook. Strategic improvements in cost management or software monetization could enhance viability, though broader sector competition remains a headwind.

Sources

Company description and financial data sourced from publicly available disclosures and Euronext Paris 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