Newsphone Hellas SA – HY 2016


1kr50öreNewsphone Hellas SA is a Greece-based company engaged in the telecommunications industry. The Company offers three ranges of services: Value Added (VAS), E-government and Thematic Portals. VAS are targeted to end users and businesses, and are divided into four segments: Interactive Media, offering interactive services to special client categories, such as mass media, consumer products companies, and mobile telephony companies; Mobile Marketing, which designs and implements mobile marketing programs, such as games and quizzes, for companies in different sectors; Informative, which offers live, recorded, Internet and teletext message information services, and Entertainment, which develops a range of entertainment services for mobile phones, such as ringtones, real tones, and Java games. E-government includes the development of online information services for the Greek state to the citizens. Thematic Portals includes the national directory assistance service 11880 and vertical portals. – Financial Times

1. Adequate margin of safety (criterion a) or b) must be met): 


  • P/NCAV < 1x
    • 0,40x 


  • EV/Operating earnings(5y&10y) < 3x
    • 5y =  2,0x 
    • 10y = 1,3x 


  • P/NCAV < 0,76x
    • 0,40x 
  • NCAV-burn rate  > -25 % for Qx – Qx-4 and Qx – Qx-1
    • Qx – Qx-4 = +10,6 %
    • Qx – Qx-1 = +2,3 % 

2. The risk of permanent loss is low:

2.1 The risk of bankruptcy is low (criterion a) or b) must be met):


  • Debt/Equity < 25 %
    • 12 % 


  • Z-score ≥ 3
    • 1,6 X


  • Debt/Equity < 50 %
    • 12 % 

2.2 The company’s business model is not totally unprofitable (criterion a) or b) must be met):


  • Positive retained earnings:
    • 10,2 M€ 


  • Positive aggregate operating income for the last ten years:
    •  51,5 M€ 

3. The risk of share dilution is low (criterion a) or b) must be met):


  • Share dilution < 2 % for Qx – Qx-4 and Qx – Qx-1
    • Qx – Qx-4 = 0 % 
    • Qx – Qx-1 = 0 % 


  • The company has net repurchased shares during the last ten years:
    • NEWS has net repurchased shares during the last ten years. 

4. The risk of fraud is low (overall assessment on the basis of the answers below):

  • Today’s management has not historically been linked to fraud:
    • I have not found any historical indications of fraud from NEWS current management.  
  • The company is not mainly Chinese (business and/or majority shareholder):
    •  Greek company and shareholders. 
  • Company data exist for the last ten years:
    • Yes. 
  • The company has repeatedly allocated capital to shareholders (dividends and/or share buybacks):
    • NEWS has continuously paid a dividend for the last ten years. I haven’t checked further back in time. 
  • The CEO and/or insiders have ownership incentives (worth of shareholding / salary + bonus > 3x)
    • = N/A, I haven’t found the figures for CEO/insiders salary + bonus. X

Other notes:


Disclosure: The author is long ATH:NEWS when this analysis is published.