investorscraft@gmail.com

Intrinsic ValueItissalat Al-Maghrib (IAM) S.A. (IAM.PA)

Previous Close10.00
Intrinsic Value
Upside potential
Previous Close
10.00

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

Itissalat Al-Maghrib (IAM) S.A. is a leading telecommunications provider in Morocco, offering a comprehensive suite of services including mobile, fixed-line, internet, and broadband solutions. The company operates in a highly competitive sector, leveraging its extensive infrastructure and strategic partnerships to maintain a dominant market position. Its revenue streams are diversified across consumer and enterprise segments, with additional income from the sale of mobile terminals and connected devices. IAM's integration into the Emirates Telecommunications Group (e&) network enhances its technological capabilities and regional influence, positioning it as a key player in North Africa's telecom landscape. The company's focus on digital transformation and 5G deployment underscores its commitment to innovation and long-term growth in a rapidly evolving industry.

Revenue Profitability And Efficiency

IAM reported revenue of EUR 36.7 billion, with net income of EUR 1.8 billion, reflecting a stable yet competitive margin environment. Operating cash flow stood at EUR 11.6 billion, indicating strong operational efficiency, though capital expenditures of EUR 11.7 billion highlight significant reinvestment needs. The company’s ability to generate consistent cash flows supports its expansive infrastructure projects and service enhancements.

Earnings Power And Capital Efficiency

Diluted EPS of EUR 2.05 demonstrates IAM’s earnings resilience, supported by its diversified service offerings and cost management. The high capital expenditure relative to operating cash flow suggests aggressive investment in network upgrades and technology, which may enhance future earnings power but currently pressures short-term capital efficiency.

Balance Sheet And Financial Health

IAM’s balance sheet shows EUR 2.0 billion in cash against total debt of EUR 24.4 billion, indicating a leveraged but manageable position. The debt load reflects its capital-intensive operations, though its stable cash flows and backing by Emirates Telecommunications Group provide financial flexibility. Liquidity remains adequate, with room for strategic debt servicing.

Growth Trends And Dividend Policy

The company’s growth is tied to Morocco’s telecom expansion and digital adoption, with dividends of EUR 0.52 per share signaling a shareholder-friendly approach. While reinvestment dominates cash usage, the dividend yield remains attractive, balancing growth and returns.

Valuation And Market Expectations

With a market cap of EUR 8.8 billion and a beta of 0.46, IAM is viewed as a stable, low-volatility investment in the telecom sector. Valuation metrics suggest moderate expectations, aligning with its regional focus and steady performance.

Strategic Advantages And Outlook

IAM’s strategic advantages include its market leadership in Morocco, technological partnerships, and parent-company support. The outlook is positive, driven by digitalization trends, though regulatory and competitive risks persist. Its focus on 5G and broadband expansion positions it well for sustained growth.

Sources

Company filings, Bloomberg

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