investorscraft@gmail.com

Intrinsic ValueEasson Telecom Limited (MLEAS.PA)

Previous Close1.26
Intrinsic Value
Upside potential
Previous Close
1.26

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

Easson Telecom Limited operates as a niche provider of mobile and online value-added services (VAS) in the Asia Pacific region, focusing on SMS, WAP, MMS, IVRS, and digital content like java games. The company serves telecom operators and end-users, leveraging its regional presence to monetize digital engagement. However, its classification as a 'Shell Company' under Financial Services suggests a transitional or restructuring phase, potentially diluting its core telecom focus. Operating in a highly competitive VAS market, Easson faces pressure from over-the-top (OTT) platforms and declining legacy services. Its small market cap and negative profitability indicate a challenged position, lacking scale advantages compared to integrated telecom players or agile digital service providers.

Revenue Profitability And Efficiency

Easson Telecom reported revenue of €11.4 million for FY2024 but recorded a net loss of €2.7 million, reflecting operational inefficiencies or declining demand for its legacy VAS offerings. The negative operating cash flow (€1.5 million) and absence of capital expenditures suggest limited reinvestment, possibly due to liquidity constraints or strategic uncertainty. The lack of profitability underscores challenges in adapting to evolving digital service trends.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -€1.49 and negative net income highlight weak earnings power. With no reported capital expenditures, Easson appears to prioritize liquidity preservation over growth initiatives. The high beta (2.65) implies significant earnings volatility relative to the market, likely due to its small size and exposure to cyclical telecom spending.

Balance Sheet And Financial Health

Easson maintains a modest cash position (€2.2 million) against minimal total debt (€0.3 million), suggesting a debt-light structure. However, negative cash flow from operations raises sustainability concerns. The absence of dividend payouts aligns with its unprofitable status and focus on liquidity management.

Growth Trends And Dividend Policy

No revenue growth or dividend distribution is evident, with the company likely in a consolidation phase. The lack of capex and persistent losses indicate stagnant growth prospects unless strategic pivots are implemented. The zero dividend policy is expected given its financial performance.

Valuation And Market Expectations

The €2.3 million market cap reflects skepticism about Easson’s turnaround potential. Investors may discount its prospects due to sector headwinds, shell company status, and lack of profitability. The high beta signals market perception of elevated risk.

Strategic Advantages And Outlook

Easson’s regional VAS expertise could be a niche asset if repurposed for emerging digital services. However, its shell company classification and financial struggles suggest an uncertain outlook. Success hinges on strategic repositioning or partnerships to revive growth in a declining legacy services market.

Sources

Company description, financial data from exchange filings (Euronext Paris)

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