investorscraft@gmail.com

Intrinsic ValueMicropole S.A. (MUN.PA)

Previous Close1.22
Intrinsic Value
Upside potential
Previous Close
1.22

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

Micropole S.A. is a France-based consulting and engineering firm specializing in digital transformation, data governance, and decision-support solutions. The company operates across multiple domains, including operational and financial management, digital marketing, and cloud-based services, leveraging its expertise in business intelligence (BI), data analytics, and compliance. Micropole serves a diverse clientele through tailored solutions such as master data management, enterprise architecture, and GDPR compliance, positioning itself as a niche player in the IT services sector. Its offerings like the data science platform and cloud security services reflect a focus on high-demand areas in digital transformation. While competing in a crowded market, Micropole differentiates itself through integrated consulting and engineering capabilities, though its smaller scale limits direct competition with global IT giants. The company’s presence in France and select international markets underscores a regional focus with growth potential in specialized data-driven services.

Revenue Profitability And Efficiency

Micropole reported revenue of €141.9 million in FY 2023, with net income of €168,000, reflecting thin margins. Diluted EPS stood at €0.0058, indicating minimal earnings power. Operating cash flow of €13.1 million suggests reasonable liquidity generation, though capital expenditures of €2.6 million highlight ongoing investment needs. The modest profitability underscores competitive pressures in the IT consulting space.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €0.0058 and net income of €168,000 demonstrate limited earnings scalability. Operating cash flow coverage of capital expenditures (5x) is adequate, but the low net income margin (~0.1%) signals challenges in converting revenue to profit. Capital efficiency appears constrained by the consulting-heavy model, which relies on labor-intensive delivery.

Balance Sheet And Financial Health

Micropole holds €16.2 million in cash against €30.8 million in total debt, indicating a leveraged position. The net debt of €14.6 million is manageable given the €13.1 million operating cash flow, but the balance sheet lacks significant buffers. Absence of dividends aligns with reinvestment priorities, though the debt load may limit flexibility.

Growth Trends And Dividend Policy

Revenue growth trends are unclear without prior-year comparisons, but the absence of dividends suggests a focus on reinvestment. The company’s specialization in digital transformation and data analytics aligns with sector tailwinds, though execution risks persist. Zero dividend payouts reflect a retention strategy, possibly to fund organic expansion or debt reduction.

Valuation And Market Expectations

With negligible net income and no disclosed market cap, valuation metrics are challenging to assess. A beta of 0.94 suggests market-aligned volatility. Investors likely await clearer profitability improvements or top-line growth to justify a premium, given the competitive IT services landscape.

Strategic Advantages And Outlook

Micropole’s niche expertise in data governance and BI provides differentiation, but scale limitations may hinder broader market penetration. The outlook depends on demand for specialized digital transformation services, though margin expansion remains critical. Strategic partnerships or acquisitions could enhance its market position, but execution risks persist in a fragmented industry.

Sources

Company description, financial data from disclosed filings (likely French regulatory filings), and beta from market data providers.

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