AlphaValue Corporate Services
This research has been commissioned and paid for by the company and is deemed to constitute an acceptable minor non-monetary benefit as defined in MiFID II

IDI

CR
Bloomberg   IDIP FP
Holding Companies  /  France  Web Site   |   Investors Relation
Private equity players buffeted by macro-economic headwinds
Target
Upside 37.3%
Price (€) 75
Market Cap (€M) 543
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
  12/22A 12/23E 12/24E 12/25E
EBITDA €th -6,739 4,632 4,330 2,693
Funds from operations (FFO) €th -5,691 -20,081 -17,851 -21,078
Ordinary shareholders' equity €th 672,792 801,608 794,254 775,555
Gross debt €th 97,377 149,936 149,936 149,936
   o/w Less than 1 year - Gross debt €th 41,269 52,583 52,583 52,583
   o/w 1 to 5 year - Gross debt €th 56,108 97,353 97,353 97,353
 + Gross Cash €th 124,295 393,427 373,801 342,223
 = Net debt / (cash) €th -26,918 -243,491 -223,865 -192,287
Bank borrowings €th 97,377 149,936 149,936 149,936
Other financing €th 0.00 0.00 0.00 0.00
Gearing (at book value) % -6.19 -16.9 -29.4 -26.8
Equity/Total asset (%) % 102 136 132 126
Adj. Net debt/EBITDA(R) x 3.99 -52.6 -51.7 -71.4
Adjusted Gross Debt/EBITDA(R) x -15.0 33.2 35.5 57.2
Adj. gross debt/(Adj. gross debt+Equity) % 13.1 16.1 16.2 16.6
Ebit cover x -4.25 0.82 0.40 -0.29
FFO/Gross Debt % -5.62 -13.1 -11.6 -13.7
FFO/Net debt % 21.1 8.25 7.97 11.0
FCF/Adj. gross debt (%) % -22.5 -10.8 -9.01 -12.6
(Gross cash+ "cash" FCF+undrawn)/ST debt x 2.46 7.17 6.85 6.14
"Cash" FCF/ST debt x -0.56 -0.31 -0.26 -0.37
Credit Risk
Covenants
Changes to Story : 26/10/2023, Changes to Forecasts : 26/10/2023.