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
Target
Upside 33.9%
Price (€) 78.4
Market Cap (€M) 564
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
  12/24A 12/25E 12/26E 12/27E
EBITDA €th -9,668 -10,315 -10,562 -10,813
Funds from operations (FFO) €th -8,865 -12,834 -12,418 -12,762
Ordinary shareholders' equity €th 696,084 693,187 693,804 698,910
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 253,412 198,687 143,004 86,745
 = Net debt / (cash) €th -195,338 -140,613 -84,930 -28,671
Bank borrowings €th 58,074 58,074 58,074 58,074
Other financing €th 0.00 0.00 0.00 0.00
Gearing (at book value) % -36.0 -24.2 -16.3 -8.13
Equity/Total asset (%) % 134 122 111 102
Adj. Net debt/EBITDA(R) x 20.3 13.8 8.16 2.77
Adjusted Gross Debt/EBITDA(R) x -5.93 -5.50 -5.38 -5.25
Adj. gross debt/(Adj. gross debt+Equity) % 7.61 7.57 7.56 7.51
Ebit cover x 5.48 5.84 6.00 6.16
FFO/Gross Debt % -15.5 -22.6 -21.9 -22.5
FFO/Net debt % 4.54 9.13 14.6 44.5
FCF/Adj. gross debt (%) % -39.5 -22.5 -21.7 -22.7
Credit Risk
Covenants
Changes to Story : 15/07/2025, Changes to Forecasts : 15/07/2025.