AlphaValue Corporate Services
This research has been commissioned and paid for by the company and does therefore not constitute an inducement caught by the prohibition under MiFID II

IDI

CR
Bloomberg   IDIP FP
Holding Companies  /  France  Web Site   |   Investors Relation
The smart bet in Private Equity
Target
Upside 32.3%
Price (€) 73.6
Market Cap (€M) 529
Debt

IDI exemplifies a conservative approach to leverage, a rarity among its private equity peers, by not taking on debt at the holding company level to fund its acquisitions. It also carefully monitors the leverage ratios of its portfolio companies, maintaining their ratios between 2.5x and 3x net debt/EBITDA from 2019 to 2022, although this increased to 4x at the end of 2023, still well below its European private equity-sponsored peers, whose leverage ratios were around 6x during the same period. Note that, even if one of the portfolio companies were to run into difficulty, the holdings are siloed to prevent any impact on the other assets or IDI itself.

The company has a €30 million revolving credit facility and an unused cash facility of €5 million. At the holding company level, IDI maintains a net cash position that exceeded €300 million in 2023, following the disposal of Flex Composite Group. In this regard, IDI has significant firepower to finance new acquisitions. Generally speaking, as part of its investment strategy, IDI maintains a healthy level of liquid assets as a percentage of its total portfolio, averaging around 20% historically (although it represented exceptionally more than 50% in 2023).

Funding - Liquidity
  12/23A 12/24E 12/25E 12/26E
EBITDA €th -17,164 -19,582 -19,978 -20,643
Funds from operations (FFO) €th -23,487 -23,952 -24,444 -25,246
Ordinary shareholders' equity €th 732,410 728,546 736,503 746,218
Gross debt €th 92,425 92,425 92,425 92,425
   o/w Less than 1 year - Gross debt €th 30,615 30,615 30,615 30,615
   o/w 1 to 5 year - Gross debt €th 61,810 61,810 61,810 61,810
 + Gross Cash €th 398,585 352,839 313,090 270,261
 = Net debt / (cash) €th -306,160 -260,414 -220,665 -177,836
Bank borrowings €th 92,425 92,425 92,425 92,425
Other financing €th 0.00 0.00 0.00 0.00
Gearing (at book value) % -22.7 -38.9 -32.7 -26.7
Equity/Total asset (%) % 165 150 138 128
Adj. Net debt/EBITDA(R) x 17.8 13.3 11.0 8.58
Adjusted Gross Debt/EBITDA(R) x -5.40 -4.75 -4.66 -4.51
Adj. gross debt/(Adj. gross debt+Equity) % 11.2 11.3 11.2 11.1
Ebit cover x -16.3 -19.6 -19.9 -19.4
FFO/Gross Debt % -25.3 -25.7 -26.3 -27.1
FFO/Net debt % 7.67 9.20 11.1 14.2
FCF/Adj. gross debt (%) % -20.0 -23.4 -26.8 -27.6
(Gross cash+ "cash" FCF+undrawn)/ST debt x 12.4 10.8 9.41 7.99
"Cash" FCF/ST debt x -0.66 -0.71 -0.82 -0.84
Credit Risk
Covenants
Changes to Story : 06/12/2024, Changes to Forecasts : 06/12/2024.