investorscraft@gmail.com

Intrinsic ValueGroupe LDLC S.A. (ALLDL.PA)

Previous Close16.80
Intrinsic Value
Upside potential
Previous Close
16.80

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Groupe LDLC SA is a prominent player in the technology distribution sector, specializing in online retail of IT and high-tech equipment. The company operates through a diversified portfolio of 15 retail brands and 7 e-commerce platforms, complemented by a network of physical stores and franchises. Its core revenue model hinges on the sale of hardware, software, and peripherals, catering to both individual consumers and businesses. Positioned in the competitive French market, Groupe LDLC leverages its multi-channel approach to maintain a strong foothold, balancing online convenience with localized retail presence. The company’s ability to adapt to evolving tech trends and consumer preferences underscores its resilience in a sector characterized by rapid innovation and price sensitivity. Despite challenges in profitability, its broad brand ecosystem and established logistics infrastructure provide a competitive edge in the fragmented European tech retail landscape.

Revenue Profitability And Efficiency

Groupe LDLC reported revenue of €571.5 million for FY 2024, reflecting its scale in the technology distribution market. However, the company posted a net loss of €174 thousand, with diluted EPS at -€0.0283, indicating margin pressures. Operating cash flow stood at €24.1 million, suggesting operational liquidity, while capital expenditures of €8.9 million highlight ongoing investments in its multi-channel infrastructure.

Earnings Power And Capital Efficiency

The company’s negative net income and diluted EPS signal challenges in translating revenue into profitability. Operating cash flow remains positive, but capital efficiency is constrained by thin margins typical of the competitive tech retail sector. The balance between reinvestment and earnings retention will be critical to improving returns.

Balance Sheet And Financial Health

Groupe LDLC maintains a solid liquidity position with €33.3 million in cash and equivalents, against total debt of €38.2 million. The moderate leverage ratio suggests manageable financial obligations, though the net loss warrants caution. The company’s ability to generate operating cash flow supports its near-term solvency.

Growth Trends And Dividend Policy

Despite profitability challenges, Groupe LDLC paid a dividend of €0.4 per share, signaling confidence in cash flow stability. Revenue trends will depend on its ability to capitalize on e-commerce growth and tech demand cycles. Strategic expansion of its retail footprint and digital platforms could drive future top-line growth.

Valuation And Market Expectations

With a market cap of €44.4 million and a beta of 0.841, the stock reflects moderate volatility relative to the broader market. The negative earnings and modest valuation multiples suggest investor skepticism about near-term profitability, though the dividend yield may appeal to income-focused stakeholders.

Strategic Advantages And Outlook

Groupe LDLC’s multi-channel model and brand diversification provide resilience against sector volatility. However, improving profitability through cost optimization and higher-margin services will be key to long-term success. The company’s outlook hinges on its ability to navigate competitive pressures while leveraging its established market presence.

Sources

Company filings, Euronext Paris disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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