investorscraft@gmail.com

Intrinsic ValueUmalis Group (MLUMG.PA)

Previous Close1.82
Intrinsic Value
Upside potential
Previous Close
1.82

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Umalis Group operates in the staffing and employment services sector, specializing in wage portage solutions for IT and new technology consultants. The company facilitates flexible employment structures, allowing independent professionals to operate under its umbrella while benefiting from payroll and administrative support. This model is particularly relevant in France, where labor regulations favor such arrangements, positioning Umalis as a key intermediary in the gig economy for high-skilled tech talent. The company serves both domestic and international markets, though its primary focus remains France. Umalis competes in a fragmented industry dominated by larger staffing firms, differentiating itself through niche expertise in IT and tech consulting. Its ability to attract and retain skilled consultants is critical to sustaining revenue, given the project-based nature of its business. The wage portage model also provides scalability, as Umalis can onboard consultants without significant fixed-cost increases, though regulatory changes could impact its operations.

Revenue Profitability And Efficiency

Umalis Group reported revenue of €9.61 million for FY 2023, reflecting its activity in the wage portage segment. However, the company recorded a net loss of €544,737, indicating challenges in cost management or pricing pressures. The absence of reported operating cash flow and capital expenditures suggests limited visibility into cash generation or reinvestment activities, which could be a concern for sustainability.

Earnings Power And Capital Efficiency

The company’s diluted EPS was zero, underscoring its unprofitability in the period. With no dividend payments and negative net income, Umalis appears to be prioritizing operational stabilization over shareholder returns. The lack of disclosed operating cash flow makes it difficult to assess its ability to fund operations internally or service debt obligations.

Balance Sheet And Financial Health

Umalis holds €27,652 in cash and equivalents against total debt of €1.29 million, indicating a leveraged position with limited liquidity. The high debt relative to cash reserves raises concerns about financial flexibility, particularly given the company’s recent net losses. Further details on debt maturity and covenants would be needed to fully evaluate solvency risks.

Growth Trends And Dividend Policy

The company’s revenue base suggests moderate scale, but its net loss points to inefficiencies or competitive pressures. Umalis does not currently pay dividends, likely due to its unprofitable status. Growth prospects may hinge on expanding its consultant network or entering new geographic markets, though execution risks remain elevated given its financial constraints.

Valuation And Market Expectations

With a market capitalization of €2.23 million, Umalis trades at a low multiple relative to its revenue, reflecting investor skepticism about its profitability trajectory. The negative beta of -0.84 suggests atypical correlation with broader markets, possibly due to its niche business model or limited liquidity.

Strategic Advantages And Outlook

Umalis benefits from its specialization in IT wage portage, a growing segment in France’s labor market. However, its financial health and profitability need improvement to sustain operations. Regulatory risks and competition from larger staffing firms could pressure margins. A turnaround would require cost discipline, revenue diversification, or strategic partnerships to enhance scale and stability.

Sources

Company description, financial data provided

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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