investorscraft@gmail.com

Intrinsic ValueCheops Technology France S.A. (MLCHE.PA)

Previous Close58.00
Intrinsic Value
Upside potential
Previous Close
58.00

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

Cheops Technology France SA operates in the competitive IT consulting and services sector, specializing in digital transformation, data management, and secure communication solutions. The company's core revenue model is built on providing tailored IT infrastructure services, including networking, unified communications, and cloud migration, alongside proprietary tools like Hyper Com and Hyper WiFi. Serving businesses across France, Cheops positions itself as a regional leader in IT modernization, leveraging its deep technical expertise and integrated service offerings to differentiate from larger, less specialized competitors. The company’s focus on managed hosting and R&D-driven solutions further strengthens its niche appeal in a market increasingly dominated by hyperscale cloud providers. By combining consulting with proprietary technology, Cheops maintains a sticky customer base while navigating the sector’s rapid evolution toward hybrid cloud environments and cybersecurity demands.

Revenue Profitability And Efficiency

Cheops reported revenue of €160.4 million for FY2024, with net income of €7.2 million, reflecting a net margin of approximately 4.5%. The absence of disclosed operating cash flow and capital expenditures limits deeper efficiency analysis, but the diluted EPS of €3.52 suggests reasonable profitability for its market cap. The company’s ability to sustain dividends amid its growth investments warrants monitoring.

Earnings Power And Capital Efficiency

With a diluted EPS of €3.52 and a dividend payout ratio of around 42% (€1.48 per share), Cheops demonstrates stable earnings power. However, the lack of operating cash flow data obscures clarity on capital reinvestment efficiency. The modest beta of 0.44 indicates lower earnings volatility relative to the broader market, typical of IT services firms with recurring revenue streams.

Balance Sheet And Financial Health

Cheops maintains a balanced capital structure, with €11.1 million in cash against €11.4 million of total debt, suggesting adequate liquidity. The absence of significant capex disclosures implies limited heavy asset investments, aligning with its asset-light consulting model. The equity-heavy balance sheet (€14.3 million market cap) supports financial flexibility, though debt levels should be tracked for future leverage shifts.

Growth Trends And Dividend Policy

The company’s growth trajectory appears steady, with dividends of €1.48 per share signaling confidence in cash generation. However, the lack of explicit revenue growth figures or segment breakdowns limits trend analysis. The dividend yield, assuming current share prices, would require verification but suggests a shareholder-friendly approach despite the sector’s reinvestment demands.

Valuation And Market Expectations

At a €142.6 million market cap, Cheops trades at approximately 0.89x revenue and 20x net income, aligning with niche IT service providers. The low beta implies muted market expectations for disruptive growth, reflecting its regional focus and mature service offerings. Valuation premiums would hinge on scalability of its proprietary tools like Hyper X.

Strategic Advantages And Outlook

Cheops’ regional expertise and integrated IT solutions provide defensibility against global competitors. Its R&D focus and managed services could capitalize on hybrid cloud adoption, though reliance on the French market poses concentration risks. The outlook depends on scaling proprietary offerings while maintaining profitability in a consolidating sector.

Sources

Company description, market data, and financials sourced from publicly available disclosures and Euronext Paris exchange 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