investorscraft@gmail.com

Intrinsic ValueHydro-Exploitations S.A. (MLHYE.PA)

Previous Close125.00
Intrinsic Value
Upside potential
Previous Close
125.00

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

Hydro-Exploitations SA operates in the niche segment of small-scale hydroelectric power generation, focusing on micro power plants in France's South West region. The company leverages localized water resources to produce renewable energy, aligning with broader European sustainability goals. Its long-standing presence since 1953 provides operational expertise, though its market footprint remains constrained by geographic and regulatory limitations inherent in micro-hydropower. Unlike larger utilities, Hydro-Exploitations' model emphasizes decentralized energy production with lower scalability but stable demand from regional grids. The company occupies a specialized position within the industrials sector, serving as a minor player in France's renewable energy landscape. Its revenue depends on long-term power purchase agreements and hydrological conditions, creating predictable but weather-dependent cash flows. Competitive advantages include entrenched local infrastructure and regulatory familiarity, though growth is tempered by limited expansion opportunities beyond its existing asset base.

Revenue Profitability And Efficiency

The company reported €92.8 million in revenue for FY2023, with net income of €1.71 million, reflecting thin margins typical of small-scale energy producers. Operating cash flow of €4.9 million suggests adequate liquidity, though capital expenditures of €3.1 million indicate ongoing reinvestment needs. The diluted EPS of €13.91 demonstrates modest earnings power relative to its market capitalization.

Earnings Power And Capital Efficiency

Hydro-Exploitations' capital efficiency appears moderate, with earnings constrained by the capital-intensive nature of hydropower infrastructure. The €17.9 million total debt load suggests leveraged operations, though interest coverage remains manageable given stable cash flows. Asset turnover is likely low due to the fixed nature of its power plants.

Balance Sheet And Financial Health

With €10.0 million in cash against €17.9 million debt, the balance sheet shows moderate liquidity. The debt-to-equity ratio appears elevated, though hydropower assets provide collateral. Financial health is acceptable for its size, but limited diversification increases vulnerability to regional droughts or regulatory changes.

Growth Trends And Dividend Policy

Growth prospects are muted given the company's localized focus, though renewable energy tailwinds may support stable demand. The €1.60 dividend per share implies a payout ratio near 11.5%, suggesting a commitment to shareholder returns despite limited expansion opportunities. Future capital allocation will likely prioritize maintenance over aggressive capacity additions.

Valuation And Market Expectations

At a €14.8 million market cap, the stock trades at ~8.6x net income, reflecting its small-scale operations and limited growth runway. The low beta of 0.44 indicates minimal correlation with broader markets, typical for niche utilities. Investors appear to price this as a stable, dividend-yielding microcap rather than a growth story.

Strategic Advantages And Outlook

The company's main strengths lie in its renewable energy focus and operational longevity, though scalability remains a challenge. Outlook is stable but unexciting, with performance tied to regional energy prices and hydrological conditions. Strategic value could emerge if consolidation occurs in France's fragmented micro-hydropower sector.

Sources

Company description, financials from EURONEXT disclosures

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