investorscraft@gmail.com

Intrinsic ValueIdsud S.A. (ALIDS.PA)

Previous Close220.00
Intrinsic Value
Upside potential
Previous Close
220.00

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

Idsud S.A. operates as a diversified conglomerate with interests spanning travel, exchange services, gaming, renewable energy, and investments, primarily in France. Founded in 1850, the company leverages its long-standing presence to maintain a niche yet stable position across these varied sectors. Its business model relies on a mix of service-based revenue streams and strategic investments, allowing it to balance cyclical and non-cyclical exposures. While not a market leader in any single segment, Idsud’s diversified portfolio provides resilience against sector-specific downturns. The company’s focus on renewable energy aligns with broader European sustainability trends, though its overall market share remains modest compared to specialized peers. Its travel and gaming divisions benefit from domestic demand, but face stiff competition from larger, more focused operators. Idsud’s investment arm adds a layer of financial flexibility, though its impact on overall profitability is less transparent. The conglomerate structure, while reducing risk concentration, may also limit its ability to scale efficiently in high-growth areas.

Revenue Profitability And Efficiency

Idsud reported modest revenue of €1.1 million for the period, overshadowed by a net income of €10.3 million, suggesting significant non-operational income or one-time gains. The absence of operating cash flow and capital expenditure data limits visibility into core operational efficiency. The diluted EPS of €20.84 reflects strong earnings relative to shares outstanding, but the disconnect between revenue and net income warrants further scrutiny.

Earnings Power And Capital Efficiency

The company’s earnings power appears concentrated outside its core operations, given the minimal revenue yet high net income. Capital efficiency metrics are unclear due to missing cash flow and capex figures, though the €9.6 million cash position and manageable €3.7 million debt indicate a stable liquidity profile. The lack of dividend payouts suggests reinvestment or retention of earnings.

Balance Sheet And Financial Health

Idsud maintains a conservative balance sheet with €9.6 million in cash and equivalents against €3.7 million in total debt, implying a robust net cash position. The low debt level relative to equity (implied by market cap) underscores financial stability, though the absence of detailed liabilities or asset breakdowns limits a full assessment of leverage or working capital dynamics.

Growth Trends And Dividend Policy

Historical growth trends are indeterminable from the provided data, but the company’s €81.3 million market cap suggests modest scale. The absence of dividends aligns with a focus on retaining earnings, possibly for reinvestment or strategic flexibility. Sector exposure to renewable energy could offer growth potential, contingent on execution and competitive positioning.

Valuation And Market Expectations

At a market cap of €81.3 million, Idsud trades at a high earnings multiple relative to its revenue base, reflecting investor expectations tied to non-recurring income or asset value. The low beta (0.573) indicates lower volatility versus the broader market, typical of a small-cap conglomerate with diversified but subdued growth prospects.

Strategic Advantages And Outlook

Idsud’s primary advantage lies in its diversification and conservative balance sheet, buffering against sector-specific risks. However, its lack of scale in any single segment and opaque earnings drivers may limit upside. The renewable energy segment could benefit from regulatory tailwinds, but execution risks persist. The outlook remains neutral, hinging on strategic clarity and operational transparency.

Sources

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

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