investorscraft@gmail.com

Intrinsic ValueGroupe IRD S.A. (IRD.PA)

Previous Close44.20
Intrinsic Value
Upside potential
Previous Close
44.20

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Groupe IRD SA is a specialized venture capital and private equity firm focused on financing small to medium-sized enterprises in France, particularly in the Nord-Pas de Calais, Picardy, and Ile-de-France regions. The firm provides seed, startup, and growth capital investments, typically ranging from €0.02 million to €2 million, with a preference for minority stakes but flexibility for majority positions. Its portfolio spans wholesale, e-commerce (high-tech products), industry, and services sectors, leveraging a long-term investment horizon of five to seven years. Groupe IRD differentiates itself through localized expertise and a hands-on approach, supporting regional economic development while targeting capital appreciation. The firm’s leasing and commercial loan offerings further diversify its revenue streams, catering to underserved SMEs. Despite operating in a competitive private equity landscape, its regional focus and tailored financing solutions provide a niche advantage.

Revenue Profitability And Efficiency

In FY 2021, Groupe IRD reported revenue of €33.67 million, with net income reaching €20.3 million, reflecting strong profitability. The diluted EPS stood at €0.25, indicating efficient earnings distribution. However, operating cash flow was negative at €-3.01 million, likely due to investment outflows, while capital expenditures totaled €-28.79 million, underscoring active portfolio deployment.

Earnings Power And Capital Efficiency

The firm’s net income of €20.3 million demonstrates robust earnings power, supported by its diversified investment and lending activities. Capital efficiency appears mixed, with significant expenditures offset by high profitability, suggesting disciplined investment selection. The negative operating cash flow highlights the cyclical nature of private equity, where liquidity is often tied to exit events.

Balance Sheet And Financial Health

Groupe IRD’s balance sheet shows €8.05 million in cash and equivalents against total debt of €103.59 million, indicating leveraged operations typical for private equity. The debt load may reflect financing for investments, though liquidity remains manageable given the firm’s income-generating assets and long-term investment horizon.

Growth Trends And Dividend Policy

The firm’s dividend payout of €34.91 per share signals a shareholder-friendly approach, likely funded by realized gains. Growth trends are tied to portfolio performance and exit timing, with regional SME investments offering steady but cyclical returns. The lack of explicit revenue growth data suggests reliance on investment exits rather than recurring income.

Valuation And Market Expectations

With no disclosed market cap and a beta of 0.55, Groupe IRD exhibits lower volatility relative to broader markets, aligning with its niche focus. Valuation hinges on unrealized portfolio gains and future exit multiples, making it less transparent than publicly traded peers.

Strategic Advantages And Outlook

Groupe IRD’s regional expertise and flexible financing model provide resilience, though its success depends on SME growth and exit opportunities. The firm’s long-standing presence (founded in 1956) lends credibility, but macroeconomic headwinds in Europe could impact portfolio performance. A disciplined investment approach and diversified revenue streams position it for steady, if unspectacular, growth.

Sources

Company description, financial data provided

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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