investorscraft@gmail.com

Intrinsic ValueSociete De Conseil En Externalisation Et En Marketing Internet S.A. (MLCMI.PA)

Previous Close3.70
Intrinsic Value
Upside potential
Previous Close
3.70

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

Societe De Conseil En Externalisation Et En Marketing Internet SA operates in the specialty business services sector, providing data entry and processing solutions primarily in France. The company serves businesses requiring outsourced administrative and digital marketing support, leveraging cost-efficient labor and technology to streamline client operations. Its niche focus on data processing positions it as a specialized player in a competitive market dominated by larger outsourcing firms. While the company maintains a localized presence in Boulogne Billancourt, its limited scale and lack of diversification may constrain growth potential compared to multinational competitors. The absence of a clear technological differentiation or proprietary platform suggests reliance on traditional service-based revenue streams. Given its modest market capitalization, the firm operates as a minor participant in the broader industrials sector, with growth likely tied to regional demand for outsourced business services.

Revenue Profitability And Efficiency

The company reported FY2023 revenue of €3.52M, with net income of €0.11M, reflecting thin margins in a labor-intensive industry. Diluted EPS of €0.10 indicates modest earnings generation relative to its share count. Notably, operating cash flow and capital expenditures were both reported as €0, suggesting minimal reinvestment or liquidity movements during the period. The lack of capex may imply limited growth initiatives or asset-light operations.

Earnings Power And Capital Efficiency

With a net income margin of approximately 3%, the company demonstrates marginal profitability, typical of small-scale service providers in competitive markets. The absence of reported operating cash flow raises questions about working capital management or potential data reporting gaps. No dividend payments indicate earnings are retained, though the low absolute profit limits reinvestment capacity.

Balance Sheet And Financial Health

The balance sheet shows €41.8K in cash against €331.5K of total debt, indicating constrained liquidity. A negative beta of -1.68 suggests counter-cyclical stock behavior, though this may reflect limited trading volume given the micro-cap status. The debt level appears manageable relative to equity, but minimal cash reserves could pressure operations during downturns.

Growth Trends And Dividend Policy

Historical growth trends cannot be inferred from single-year data. The company has no dividend policy, typical of small firms prioritizing operational flexibility. Future expansion would likely require scaling service offerings or geographic reach, though current financials show no clear growth investments.

Valuation And Market Expectations

At a €4.08M market cap, the stock trades at ~1.2x revenue and ~38x net income, reflecting micro-cap illiquidity premiums. The negative beta implies unconventional risk/return dynamics, possibly due to niche specialization or limited analyst coverage.

Strategic Advantages And Outlook

The firm's main advantage lies in localized expertise and lean operations, though scalability remains a challenge. Outlook is cautious given sector competition and lack of visible differentiation. Success depends on securing larger contracts or operational efficiencies, but current financial metrics show limited capacity for transformative initiatives.

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