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
Resilient to macro-economic headwinds
Target
Upside 48.1%
Price (€) 68
Market Cap (€M) 489
Debt

IDI exemplifies a conservative approach to leverage, a rarity among private equity peers, by not recurring to debt at the holding company level in order to fund its acquisitions. It also monitors judiciously the leverage ratios of its portfolio companies, standing at a prudent 2.6x net debt/EBITDA at the close of 2020, compared to an average of 5.8x for European PE-sponsored deals last year. It is important to note that, even in the case that one of the participations runs into difficulties, the holdings are siloed so as to not impact any of the other assets nor IDI itself.

The company made use of a single €15m credit facility at the end of 2020. Overall, gross debt on the consolidated accounts amounted to €86.1m at the end of June 2021 (it stood at €129.5m at close of 2020), but this mainly corresponds to intra-group current accounts and a small portion in uncalled capital commitments on the IDI Emerging Markets funds. IDI maintains a net cash position, and held €184.5m in cash and liquid assets in H1 21, increasing from €123m in December 2020.

As part of its investment strategy, IDI maintains a healthy level of liquid assets as a percentage of the total portfolio, averaging c.20% historically (23% in 2020, down from 27% in 2019).

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 : 02/09/2024, Changes to Forecasts : 02/09/2024.