investorscraft@gmail.com

Intrinsic ValueHigh Co. S.A. (HCO.PA)

Previous Close3.82
Intrinsic Value
Upside potential
Previous Close
3.82

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

High Co. SA operates as a specialized marketing solutions provider, catering to retailers and brands globally. The company’s core offerings include brand platform development, communication strategy, social media engagement, and media strategy services, alongside data-driven solutions like predictive algorithms and GDPR-compliant technologies. Its expertise in multi-channel promotion mechanics, loyalty programs, and operational management positions it as a key enabler for client engagement and customer retention. High Co. serves a diverse clientele across retail and brand sectors, leveraging its integrated approach to combine creativity with data analytics. The company’s focus on personalization and compliance aligns with evolving industry demands, reinforcing its competitive edge in the fragmented advertising and marketing services sector. Headquartered in France, High Co. maintains a niche but scalable presence, balancing innovation with execution to drive long-term client value.

Revenue Profitability And Efficiency

High Co. reported revenue of €146.4 million for the latest fiscal period, with net income of €7.5 million, reflecting a net margin of approximately 5.1%. The company generated €24.6 million in operating cash flow, demonstrating solid cash conversion. Capital expenditures were modest at €0.5 million, indicating a capital-light model focused on service delivery rather than heavy asset investment.

Earnings Power And Capital Efficiency

Diluted EPS stood at €0.38, supported by efficient operations and a lean cost structure. The company’s ability to maintain profitability despite competitive pressures underscores its disciplined approach to resource allocation. With minimal debt and strong cash reserves, High Co. is well-positioned to reinvest in growth initiatives or return capital to shareholders.

Balance Sheet And Financial Health

High Co. maintains a robust balance sheet, with €80.7 million in cash and equivalents against total debt of €6.1 million, yielding a net cash position. This liquidity provides flexibility for strategic investments or acquisitions. The low debt-to-equity ratio highlights a conservative financial policy, reducing risk in volatile market conditions.

Growth Trends And Dividend Policy

The company’s growth trajectory appears stable, with a focus on expanding its data-driven marketing solutions. High Co. pays a dividend of €1 per share, signaling confidence in sustained cash flow generation. The payout ratio is reasonable, balancing shareholder returns with reinvestment needs.

Valuation And Market Expectations

With a market capitalization of €67.4 million, High Co. trades at a P/E ratio of approximately 9x, suggesting modest market expectations. The low beta of 0.286 indicates relative insulation from broader market volatility, appealing to risk-averse investors.

Strategic Advantages And Outlook

High Co.’s integration of data analytics with creative marketing services differentiates it in a crowded industry. Its compliance expertise and multi-channel capabilities align with digital transformation trends. The outlook remains cautiously optimistic, contingent on sustained client demand and operational efficiency.

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