investorscraft@gmail.com

Intrinsic ValueColipays, S.A. (MLCLP.PA)

Previous Close2.00
Intrinsic Value
Upside potential
Previous Close
2.00

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

Colipays, S.A. operates in the specialty retail sector, focusing on the niche market of tropical product shipping within France. The company specializes in transporting perishable and luxury goods such as flowers, fruits, spices, rums, chocolates, and preserves, catering to both individual and commercial clients. Its revenue model is built on logistics services, leveraging France’s demand for exotic and high-quality imported goods. Despite its small scale, Colipays occupies a unique position by addressing a specific segment of the consumer cyclical market, though it faces competition from broader logistics providers and e-commerce platforms. The company’s regional focus and specialized offerings differentiate it, but its limited diversification and reliance on discretionary spending expose it to economic cyclicality. Founded in 1991 and based in Sainte-Marie, Colipays remains a localized player with potential for deeper market penetration if it expands its service range or geographic footprint.

Revenue Profitability And Efficiency

In FY 2023, Colipays reported revenue of €3.17 million, but its financial performance was strained, with a net loss of €2.26 million and negative diluted EPS of €1.21. Operating cash flow was deeply negative at €2.38 million, reflecting operational challenges. Capital expenditures were minimal at €54,746, suggesting limited reinvestment in growth or efficiency improvements during the period.

Earnings Power And Capital Efficiency

The company’s earnings power appears weak, given its substantial net loss and negative operating cash flow. The lack of profitability indicates inefficiencies in cost management or pricing power, exacerbated by the capital-light nature of its expenditures. With no dividend payouts, retained earnings are entirely absorbed by operational losses, further constraining financial flexibility.

Balance Sheet And Financial Health

Colipays maintains a cash position of €1.76 million against total debt of €808,656, providing some liquidity buffer. However, the negative cash flow and net income raise concerns about sustained solvency without external financing or operational turnaround. The balance sheet reflects a precarious financial state, though the absence of aggressive leverage offers limited downside protection.

Growth Trends And Dividend Policy

The company exhibits no discernible growth trajectory, with declining profitability and stagnant revenue. Its dividend policy is inactive, as evidenced by zero distributions, aligning with its loss-making status. Without clear recovery signals, Colipays’ ability to reverse its downward trend remains uncertain, particularly in a competitive and cyclical industry.

Valuation And Market Expectations

With a market capitalization of approximately €968,338, the market assigns a low valuation to Colipays, reflecting its financial struggles and niche positioning. The beta of 0.86 suggests moderate sensitivity to broader market movements, but investor confidence is likely subdued due to persistent losses and limited scalability.

Strategic Advantages And Outlook

Colipays’ specialization in tropical goods logistics provides a narrow but defensible niche. However, its outlook is clouded by operational inefficiencies and macroeconomic sensitivity. Strategic pivots, such as partnerships or service diversification, could improve viability, but the current trajectory underscores significant execution risks. The company’s survival may hinge on cost restructuring or securing incremental funding.

Sources

Company description and financial data sourced from publicly available disclosures and Euronext Paris 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