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
A smart bet in Private Equity Markets
Target
Upside 44.3%
Price (€) 67
Market Cap (€M) 482
Debt

IDI exemplifies a conservative approach to leverage relative to its private equity peers, relying primarily on equity capital to finance acquisitions, rather than structural debt at the holding company level. It also carefully monitors leverage across its portfolio companies, with average net debt/EBITDA declining to 2.97x at year-end 2025, from 3.41x a year earlier, supported by EBITDA growth and lower net debt at several holdings. This remains below European LBO market standards. Note that portfolio investments are generally ring-fenced, limiting the direct financial impact on IDI and its other holdings should one portfolio company encounter difficulties, although losses would still affect the Group’s NAV.

IDI has a €30m revolving credit facility and an additional €5m overdraft facility, both undrawn as of June 2026. The €16m investment loan was fully repaid during H1 2026. These credit facilities are subject to financial covenants, including gross debt below 25% of NAV and a minimum NAV of €400m, with the shares of Financière Bagatelle pledged as collateral. At the holding company level, IDI maintains substantial financial flexibility, with €230.4m in investment capacity as of June 2026, including €35m of undrawn credit facilities. This compares with the exceptionally high liquidity position reached following the disposal of Flex Composite Group in 2023. Generally speaking, IDI maintains a significant liquidity buffer to fund new investments and withstand less favourable exit conditions.

Funding - Liquidity
  12/25A 12/26E 12/27E 12/28E
EBITDA €th -10,553 -11,295 -11,564 -11,842
Funds from operations (FFO) €th -13,564 -12,443 -12,786 -13,065
Ordinary shareholders' equity €th 740,041 744,226 753,785 769,147
Gross debt €th 58,074 58,074 58,074 58,074
   o/w Less than 1 year - Gross debt €th 0.00 0.00 0.00 0.00
   o/w 1 to 5 year - Gross debt €th 58,074 58,074 58,074 58,074
 + Gross Cash €th 234,362 184,432 133,244 81,916
 = Net debt / (cash) €th -176,288 -126,358 -75,170 -23,842
Bank borrowings €th 30,529 58,074 58,074 58,074
Other financing €th 27,545 0.00 0.00 0.00
Gearing (at book value) % -25.1 -20.3 -13.4 -6.44
Equity/Total asset (%) % 128 117 108 101
Adj. Net debt/EBITDA(R) x 16.7 11.3 6.61 2.12
Adjusted Gross Debt/EBITDA(R) x -5.54 -5.03 -4.91 -4.79
Adj. gross debt/(Adj. gross debt+Equity) % 7.33 7.09 7.00 6.87
Ebit cover x -122 6.46 6.64 6.82
FFO/Gross Debt % -23.2 -21.9 -22.5 -23.0
FFO/Net debt % 7.69 9.85 17.0 54.8
FCF/Adj. gross debt (%) % -72.0 -21.6 -22.0 -22.2
Credit Risk
Covenants
Changes to Story : 13/10/2026, Changes to Forecasts : 13/10/2026.