investorscraft@gmail.com

Intrinsic ValueWell S.A. (MLKRI.PA)

Previous Close3.34
Intrinsic Value
Upside potential
Previous Close
3.34

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Bernard Krief Consultants SA operates as a diversified management consultancy firm with a global footprint, specializing in strategy implementation, operational advice, and human resources consulting. The company serves a broad range of industries and geographies, including emerging markets in Africa, the Middle East, and Asia, as well as established economies in Europe. Its dual focus on consultancy and executive recruitment allows it to offer integrated solutions, positioning it as a versatile player in the competitive professional services sector. With operations spanning over 20 countries, the firm leverages its international presence to deliver localized expertise while maintaining a cohesive service model. This geographic diversification mitigates regional economic risks and provides cross-border opportunities. However, its exposure to politically unstable regions may introduce operational challenges. The company’s long-standing reputation since 1959 lends credibility, but its relatively small market presence compared to global consulting giants suggests a niche, rather than dominant, market position.

Revenue Profitability And Efficiency

In FY 2022, the company reported revenue of €569.1 million, with net income of €1.4 million, reflecting thin margins. The diluted EPS of €0.0062 indicates modest earnings power. Operating cash flow was robust at €76.5 million, but capital expenditures of -€6.6 million suggest limited reinvestment in growth initiatives. The low profitability metrics highlight inefficiencies or competitive pressures in its consultancy-heavy model.

Earnings Power And Capital Efficiency

The firm’s earnings power appears constrained, with minimal net income relative to revenue. The absence of total debt is a positive, but the lack of leverage may also indicate underutilized capital efficiency. Operating cash flow significantly outstrips net income, suggesting non-cash charges or working capital adjustments. The negligible dividend payout aligns with its focus on retaining earnings for operational flexibility.

Balance Sheet And Financial Health

The balance sheet shows €48.9 million in cash and equivalents, providing liquidity, while zero debt underscores a conservative financial structure. This debt-free position enhances resilience but may limit strategic investments. The lack of dividend payments and minimal capex imply a cautious approach to capital allocation, possibly prioritizing stability over aggressive expansion.

Growth Trends And Dividend Policy

Revenue scale is substantial, but growth trends are unclear without prior-year comparisons. The absence of dividends suggests reinvestment or retained earnings, though the low net income offers limited scope for shareholder returns. Geographic diversification could drive growth, but macroeconomic and political risks in operational regions may offset gains.

Valuation And Market Expectations

With no reported market cap and a beta of 0.73, the stock likely exhibits lower volatility than the broader market. The lack of valuation multiples (e.g., P/E) reflects limited market interest or liquidity, typical for small-cap consultancies. Investors may view the firm as a stable but low-growth entity given its financial profile.

Strategic Advantages And Outlook

The company’s strengths lie in its global reach and debt-free balance sheet, but its low profitability and niche positioning limit upside. Future success hinges on improving operational efficiency and selectively expanding higher-margin services. Macroeconomic headwinds in emerging markets could pressure performance, while its established reputation provides a foundation for steady, if unspectacular, growth.

Sources

Company description and financial data sourced from publicly available disclosures (likely annual reports or Euronext filings).

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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