investorscraft@gmail.com

Intrinsic ValueMade S.A. (MLMAD.PA)

Previous Close11.70
Intrinsic Value
Upside potential
Previous Close
11.70

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Made SA operates in the specialized technology hardware sector, focusing on solutions for electrical network operation, geo-location, overhead line detection, telecoms, and defense. The company’s core revenue model is built on the development and commercialization of advanced measurement and detection systems, including cable identification instruments, ground-penetrating radar, and high-voltage proximity warning systems. These products cater to infrastructure and utility providers, positioning Made SA as a niche player in critical safety and operational efficiency solutions. The company’s expertise in geo-location and network diagnostics allows it to serve both civilian and defense markets, reinforcing its diversified client base. Despite its small market cap, Made SA maintains a competitive edge through innovation and precision engineering, though its market share remains limited compared to larger industrial technology firms. Its French origins provide regional stability, but global expansion opportunities may be constrained by its specialized focus and modest financial scale.

Revenue Profitability And Efficiency

Made SA reported revenue of €9.68 million for the fiscal year ending September 2024, with net income of €1.10 million, reflecting a healthy net margin of approximately 11.4%. Diluted EPS stood at €0.86, indicating efficient earnings distribution among its 1.28 million outstanding shares. However, the absence of reported operating cash flow and capital expenditures limits deeper efficiency analysis.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, as evidenced by its positive net income and EPS. With no reported debt and €406,375 in cash reserves, Made SA appears to operate with a lean capital structure. The lack of debt suggests conservative financial management, though the absence of detailed cash flow data prevents a full assessment of capital allocation efficiency.

Balance Sheet And Financial Health

Made SA’s balance sheet reflects financial stability, with no debt and €406,375 in cash and equivalents. This debt-free position underscores a low-risk profile, though the company’s modest cash reserves may limit aggressive growth or R&D investments. The absence of leverage provides flexibility but may also indicate underutilization of financial leverage for expansion.

Growth Trends And Dividend Policy

The company’s growth trajectory appears steady but unspectacular, with no explicit revenue or profit growth data provided. Made SA pays a dividend of €0.54617 per share, signaling a commitment to shareholder returns despite its small size. The dividend yield, combined with its earnings, suggests a sustainable payout ratio, though reinvestment opportunities may be limited.

Valuation And Market Expectations

With a market cap of €15.25 million, Made SA trades at a P/E ratio of approximately 13.8x based on its diluted EPS. The negative beta of -0.383 implies low correlation with broader market movements, potentially appealing to risk-averse investors. However, the lack of operating cash flow data complicates a full valuation assessment.

Strategic Advantages And Outlook

Made SA’s strategic advantages lie in its specialized technology offerings and debt-free balance sheet. Its focus on niche markets like electrical network safety and defense provides stability but may limit scalability. The outlook hinges on its ability to innovate within its core segments, though broader market penetration will require increased investment or partnerships.

Sources

Company description, financial data provided

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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