investorscraft@gmail.com

Intrinsic ValueDelta Plus Group (ALDLT.PA)

Previous Close50.60
Intrinsic Value
Upside potential
Previous Close
50.60

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Delta Plus Group operates in the personal protective equipment (PPE) industry, specializing in the design, manufacture, and global distribution of safety gear. The company’s diversified product portfolio includes head, hand, body, foot, and fall protection solutions, catering to industrial, construction, and DIY markets. Its revenue model is driven by B2B sales, leveraging long-term contracts with industrial clients and distributors, while also serving retail demand through specialized safety wear. Delta Plus has established a strong presence in Europe, with expanding footprints in emerging markets, positioning itself as a mid-tier player with a reputation for reliability and compliance with stringent safety standards. The company’s competitive edge lies in its vertically integrated manufacturing capabilities, allowing for cost control and customization, while its R&D focus ensures adherence to evolving regulatory requirements. Despite fragmentation in the PPE sector, Delta Plus maintains a defensible niche through brand recognition and a balanced mix of proprietary and third-party distribution channels.

Revenue Profitability And Efficiency

Delta Plus reported revenue of €400.1 million for the latest fiscal period, with net income of €31.1 million, reflecting a net margin of approximately 7.8%. The absence of disclosed operating cash flow and capital expenditures limits deeper efficiency analysis, but the company’s profitability suggests disciplined cost management. Its diluted EPS of €4.23 indicates reasonable earnings distribution across its 7.36 million outstanding shares.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its steady net income, though the lack of operating cash flow data restricts a full assessment of cash conversion efficiency. With a market cap of €373.9 million, Delta Plus trades at a P/E multiple of around 12x, aligning with mid-cap industrials. Its capital structure appears moderately leveraged, with debt used to support growth initiatives.

Balance Sheet And Financial Health

Delta Plus holds €37.8 million in cash and equivalents against total debt of €194.8 million, indicating a leveraged but manageable position. The debt-to-equity ratio cannot be calculated without shareholder equity data, but the company’s ability to sustain profitability suggests adequate liquidity. Its dividend payout of €1.25 per share reflects a commitment to shareholder returns without straining financial flexibility.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly detailed, but the company’s global distribution network and PPE demand tailwinds suggest stable expansion potential. The dividend yield, based on current share price, appears sustainable, balancing reinvestment needs with investor returns. Delta Plus’s focus on regulatory-compliant products aligns with long-term industry growth drivers.

Valuation And Market Expectations

The market values Delta Plus at a beta of 0.964, indicating lower volatility relative to the broader market. Its valuation multiples reflect expectations of steady, albeit unspectacular, growth in the defensive PPE sector. Investors likely prize the company’s resilient end-market exposure and consistent profitability.

Strategic Advantages And Outlook

Delta Plus benefits from its integrated supply chain and regulatory expertise, critical in the compliance-driven PPE market. The company is well-positioned to capitalize on workplace safety trends, though competition and input cost pressures remain risks. Strategic acquisitions or geographic expansion could further solidify its market position.

Sources

Company description, financials, and market data sourced from publicly available disclosures and Euronext Paris exchange filings.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount