investorscraft@gmail.com

Intrinsic ValueGrenobloise d'Electronique et d'Automatismes S.A. (GEA.PA)

Previous Close84.50
Intrinsic Value
Upside potential
Previous Close
84.50

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

Grenobloise d'Electronique et d'Automatismes SA (GEA) operates in the electronic toll collection and parking revenue control systems industry, serving motorway companies globally. The company specializes in designing, manufacturing, and maintaining automated toll and parking solutions, including ticket machines, payment terminals, and central management systems. Its diversified product portfolio caters to both manual and non-stop tolling applications, positioning it as a niche player in intelligent transportation infrastructure. GEA's market presence spans Europe, Asia, the Middle East, and the Americas, leveraging its French engineering heritage to deliver customized solutions for high-traffic environments. The company's focus on reliability and integration with existing tolling networks provides a competitive edge in an industry increasingly prioritizing automation and efficiency. While smaller in scale compared to multinational conglomerates, GEA maintains strong regional relationships and technical expertise that support its steady demand in toll system upgrades and expansions.

Revenue Profitability And Efficiency

GEA reported revenue of €49.5 million for the period, with net income of €2.9 million, reflecting a 5.8% net margin. Diluted EPS stood at €2.62, though operating cash flow was negative at €-3.1 million, partly offset by modest capital expenditures of €-956k. The company's profitability metrics suggest efficient cost management in its project-based revenue model, albeit with cyclical cash flow patterns typical of infrastructure solution providers.

Earnings Power And Capital Efficiency

With €31.3 million in cash against minimal debt (€6.8k), GEA demonstrates strong balance sheet flexibility. The company's capital-light model is evident in its ability to generate positive earnings despite negative operating cash flows in the reporting period, likely due to working capital timing differences in long-term installation projects.

Balance Sheet And Financial Health

GEA maintains a robust financial position with cash reserves covering 4.6x its negligible debt. The €31.3 million cash position represents 63% of annual revenue, providing ample liquidity for R&D or selective acquisitions. With virtually no leverage and high cash reserves, the company exhibits low financial risk despite its small-cap status.

Growth Trends And Dividend Policy

The company pays a €1.60 per share dividend, representing a 61% payout ratio based on current EPS. Growth appears steady rather than aggressive, with the business model focused on recurring maintenance revenue and regional expansion rather than disruptive technological shifts in the tolling sector.

Valuation And Market Expectations

At a €98.3 million market cap, GEA trades at approximately 2x revenue and 34x earnings. The low beta (0.52) suggests the market views it as a stable, low-volatility business with limited correlation to broader economic cycles, likely due to its essential infrastructure niche.

Strategic Advantages And Outlook

GEA's deep domain expertise in tolling systems and parking solutions provides defensive characteristics amid transportation digitization trends. The outlook remains stable, supported by global road infrastructure spending and the gradual replacement cycle of legacy toll equipment, though growth may be constrained by the specialized nature of its offerings.

Sources

Company description and financial data from provided profile

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