investorscraft@gmail.com

Intrinsic ValueDelta Plus Group (DLTA.PA)

Previous Close93.00
Intrinsic Value
Upside potential
Previous Close
93.00

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

Delta Plus Group operates in the personal protective equipment (PPE) industry, specializing in the design, manufacturing, 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 healthcare sectors. Its revenue model is driven by B2B sales, leveraging long-term contracts with industrial clients and distributors, while maintaining a strong presence in Europe and expanding in emerging markets. Delta Plus differentiates itself through technical innovation, compliance with stringent safety standards, and a vertically integrated supply chain that ensures cost efficiency and product reliability. The company holds a competitive position in the fragmented PPE market, benefiting from rising workplace safety regulations and increasing demand for high-performance protective gear. Its focus on R&D and strategic acquisitions further strengthens its market share, positioning it as a trusted provider in a growing industry.

Revenue Profitability And Efficiency

Delta Plus reported revenue of €400.1 million for the latest fiscal year, with net income of €31.1 million, reflecting a net margin of approximately 7.8%. The diluted EPS stood at €4.23, indicating stable profitability. However, the absence of disclosed operating cash flow and capital expenditures limits a full assessment of operational efficiency. The company’s ability to maintain margins amid cost pressures suggests disciplined cost management.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified product lines and global distribution network. With a beta of 1.30, Delta Plus exhibits higher volatility compared to the broader market, likely due to its cyclical exposure. The lack of detailed cash flow data restricts analysis of capital efficiency, but its net income growth signals effective utilization of invested capital.

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 financial position. The debt level warrants monitoring, particularly in a rising interest rate environment. The company’s ability to service debt will depend on sustained cash flow generation, though specific liquidity metrics are unavailable.

Growth Trends And Dividend Policy

The company’s growth is tied to global PPE demand, driven by regulatory trends and workplace safety awareness. Delta Plus pays a dividend of €7.10 per share, reflecting a shareholder-friendly policy. However, the sustainability of this payout depends on future earnings stability and cash flow performance, especially given its debt obligations.

Valuation And Market Expectations

With no disclosed market capitalization, traditional valuation metrics cannot be calculated. The higher beta suggests investors price in cyclical risks, while the dividend yield may appeal to income-focused shareholders. Market expectations likely hinge on the company’s ability to expand in high-growth regions and maintain pricing power.

Strategic Advantages And Outlook

Delta Plus benefits from its technical expertise, regulatory compliance, and broad product range. The outlook remains positive, supported by increasing PPE adoption, though macroeconomic headwinds and competition could pose challenges. Strategic acquisitions and R&D investments will be critical to sustaining its market position.

Sources

Company description, financial data from disclosed ticker information

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