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
Private equity players buffeted by macro-economic headwinds
Target
Upside 34.4%
Price (€) 68.2
Market Cap (€M) 494
Perf. 1W: 3.33%
Perf. 1M: -6.83%
Perf. 3M: 2.84%
Perf Ytd: 8.33%
10 day relative perf. to stoxx600: -6.23%
20 day relative perf. to stoxx600: -7.04%
EPS change26/10/2023

Adjustment following the completion of the sale of Flex Composite Group

Change in EPS2023 : € 9.22 vs 6.45+42.9%
2024 : € 8.17 vs 8.13+0.51%

Our EPS 2023 resets significantly higher due to the inclusion of the sale of Flex Composite Group (FCG) to Michelin, which has driven up the change in fair value to €89m in H1-23.



Change in DCF€ 61.4 vs 45.2+35.9%

Our DCF has improved significantly following the sale of FCG to Michelin. We have estimated the total proceeds at €278.4m (against an estimated book value of €207.2m) or 12x the initial investment of €23.2m, which has significantly improved our estimates for the FY 23 cash position.



Updates

15 Mar 24 Earnings/sales releases
FY23: IDI rewards its shareholders

28 Nov 23 Earnings/sales releases
Ending Q3 with firepower at its peak

28 Sep 23 M&A /Corp. Action
Masters the value creation playbook

26 Sep 23 Earnings/sales releases
Shielded against macro-economic turmoil

13 Apr 23 Earnings/sales releases
FY22: IDI in a solid stand amidst an adverse en...

14 Sep 22 Earnings/sales releases
H1 22: a new milestone for IDI

12Next
.