investorscraft@gmail.com

Intrinsic ValueNéocom Multimédia S.A. (MLNEO.PA)

Previous Close0.01
Intrinsic Value
Upside potential
Previous Close
0.01

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2010 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Néocom Multimédia SA operates as a specialized telecom operator, focusing on innovative marketing solutions tailored for mobile communication. The company’s core offerings include SMS and voice message services, direct access to mobile answering machines, and rapid conference call setups, all designed to enhance connectivity without compromising user privacy. Its turnkey solutions cater to businesses seeking efficient, scalable telecom tools, positioning it as a niche player in the competitive telecommunications services sector. Operating primarily in France, Néocom Multimédia leverages its long-standing industry presence, established in 1986, to serve clients with reliable, technology-driven communication services. The company’s ability to deliver audio and web content seamlessly further diversifies its revenue streams, reinforcing its adaptability in a rapidly evolving digital landscape. While it operates in a crowded market dominated by larger telecom providers, Néocom Multimédia distinguishes itself through specialized, customer-centric solutions that address specific pain points in mobile marketing and communication.

Revenue Profitability And Efficiency

In FY 2017, Néocom Multimédia reported revenue of €15.98 million, with a net income of €630,830, reflecting a net margin of approximately 3.9%. The company generated €1.20 million in operating cash flow, demonstrating solid cash conversion from its operations. Capital expenditures were minimal at €51,000, indicating a capital-light business model with efficient resource allocation.

Earnings Power And Capital Efficiency

The company’s diluted EPS stood at €0.41, supported by its ability to maintain profitability despite operating in a competitive sector. With modest capital expenditures relative to revenue, Néocom Multimédia exhibits prudent capital efficiency, focusing on high-return, low-overhead solutions to sustain earnings power.

Balance Sheet And Financial Health

Néocom Multimédia maintained a strong liquidity position with €1.79 million in cash and equivalents, against total debt of €236,801, resulting in a conservative leverage profile. The healthy cash reserves provide flexibility for operational needs and potential strategic investments, underscoring the company’s financial stability.

Growth Trends And Dividend Policy

The company’s dividend payout of €2.56 per share highlights a shareholder-friendly approach, though its growth trajectory appears modest given the niche nature of its services. Future growth may hinge on expanding its product suite or entering adjacent markets within the telecom and digital marketing space.

Valuation And Market Expectations

With a market capitalization of approximately €194,058 and a beta of 0.45, Néocom Multimédia is perceived as a low-volatility investment. The valuation reflects its small-scale operations and specialized market positioning, with limited exposure to broader telecom sector fluctuations.

Strategic Advantages And Outlook

Néocom Multimédia’s strategic advantage lies in its targeted telecom solutions and lean operational model. However, its long-term outlook depends on its ability to innovate and scale in a sector increasingly dominated by integrated service providers. Maintaining its niche focus while exploring technological advancements could be key to sustaining relevance.

Sources

Company filings, Euronext Paris

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2011201220132014201520162017201820192020202120222023202420252026202720282029203020312032203320342035

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