investorscraft@gmail.com

Intrinsic ValueHF Company S.A. (HF.PA)

Previous Close7.10
Intrinsic Value
Upside potential
Previous Close
7.10

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

HF Company SA operates in the communication equipment sector, specializing in home digital life solutions across Asia, Europe, and the United States. The company focuses on access technologies like xDSL and fiber solutions, networking products, and smartgrid-related services, marketed under brands such as METRONIC, mooov, and LEA Networks. Its revenue model hinges on B2B and B2C sales of hardware and digital broadband services, targeting telecom operators and end-users seeking connectivity solutions. Positioned as a niche player in a competitive industry dominated by larger tech firms, HF Company leverages its regional expertise and diversified product portfolio to maintain relevance. However, its market share remains modest compared to global leaders, with growth constrained by high R&D costs and pricing pressures. The company’s strategic focus on smartgrid and broadband innovation could provide differentiation, though scalability challenges persist in saturated markets.

Revenue Profitability And Efficiency

In FY 2020, HF Company reported revenue of €29.1 million but recorded a net loss of €8.4 million, reflecting operational inefficiencies and competitive headwinds. Diluted EPS stood at -€2.6, underscoring profitability challenges. Operating cash flow was positive at €3.4 million, suggesting some liquidity resilience, though capital expenditures of €0.8 million indicate limited reinvestment capacity.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight weak earnings power, likely due to high fixed costs and margin compression. Operating cash flow, while positive, was insufficient to offset losses, indicating suboptimal capital efficiency. The modest cash position relative to debt further limits flexibility for growth initiatives or debt reduction.

Balance Sheet And Financial Health

HF Company’s balance sheet shows €5.5 million in cash against €4.6 million in total debt, implying a narrow liquidity buffer. The lack of detailed asset or liability breakdowns obscures a full assessment, but the near-parity of cash and debt suggests elevated financial risk, particularly given recurring losses.

Growth Trends And Dividend Policy

Revenue trends are undisclosed, but the FY 2020 loss signals stagnation or decline. The dividend of €15.33 per share appears anomalous given the net loss, possibly reflecting a one-time distribution or data error; further verification is needed. Absent clear growth drivers, the company’s ability to sustain payouts or expand remains questionable.

Valuation And Market Expectations

With negligible market capitalization and a beta of 1.09, HF Company is perceived as a high-risk micro-cap stock. The absence of a clear valuation multiple (e.g., P/E) aligns with its unprofitability, while investor expectations likely remain muted pending a turnaround.

Strategic Advantages And Outlook

HF Company’s regional focus and smartgrid expertise offer niche advantages, but its outlook is clouded by profitability challenges and limited scale. Success hinges on cost rationalization and leveraging broadband demand, though competitive pressures may constrain recovery. The company’s ability to innovate or partner with larger telecom players could determine its long-term viability.

Sources

Company description and financial data sourced from publicly available disclosures (likely Euronext filings). Dividend figure requires verification due to inconsistency with net loss.

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