investorscraft@gmail.com

Intrinsic ValueConsort NT S.A. (MLCNT.PA)

Previous Close66.00
Intrinsic Value
Upside potential
Previous Close
66.00

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

Consort NT SA operates as a specialized IT services provider, focusing on infrastructure design, IoT solutions, and digital transformation across multiple industries. The company serves key sectors such as banking, healthcare, telecom, and logistics, leveraging its expertise in data flow management and mobile development. Its offerings include functional support, service desk, and security services, delivered under brands like Consort NT, Consortia, and ALTEA. With a presence in France, Belgium, Luxembourg, Canada, and Morocco, the firm positions itself as a regional player in digital infrastructure and enterprise solutions. The company’s diversified client base and sector-specific solutions enhance its resilience against market fluctuations. However, its relatively small market cap suggests it operates in a competitive landscape dominated by larger IT service providers. The focus on IoT and digital services aligns with growing demand for smart infrastructure, but scalability remains a challenge given its regional footprint.

Revenue Profitability And Efficiency

In FY 2023, Consort NT reported revenue of €8.65 million, with net income reaching €7.05 million, reflecting strong profitability. Operating cash flow stood at €4.08 million, while capital expenditures were modest at €0.75 million, indicating efficient capital deployment. The absence of diluted EPS data suggests potential complexities in share structure or reporting practices.

Earnings Power And Capital Efficiency

The company’s net income margin appears high relative to revenue, signaling effective cost management or non-recurring gains. However, without detailed segment breakdowns or recurring income clarity, sustained earnings power remains uncertain. Operating cash flow coverage of capital expenditures suggests prudent reinvestment, but further analysis is needed to assess long-term capital efficiency.

Balance Sheet And Financial Health

Consort NT holds €3.40 million in cash against €4.31 million in total debt, indicating moderate liquidity. The debt level is manageable given its cash position and profitability, but the lack of shares outstanding data limits leverage assessment. The balance sheet appears stable, though further transparency on liabilities would strengthen the analysis.

Growth Trends And Dividend Policy

No dividend payments were recorded in FY 2023, suggesting reinvestment-focused growth. Revenue and net income figures imply operational success, but without historical trends or guidance, growth sustainability is unclear. The company’s regional diversification and IoT focus may support future expansion, but scalability constraints could limit upside.

Valuation And Market Expectations

With a market cap of €145.28 million and negative beta, the stock exhibits low correlation to broader markets, possibly reflecting niche positioning. The absence of EPS data complicates traditional valuation metrics, though the high net income relative to revenue may attract investor interest if recurring.

Strategic Advantages And Outlook

Consort NT’s specialization in IoT and sector-specific IT solutions provides differentiation, but competition from larger firms poses risks. Its regional footprint offers stability but may limit growth unless expanded. The outlook hinges on demand for digital transformation services, though execution and scalability will determine long-term success.

Sources

Company description and financial data provided by user; no external sources cited.

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