investorscraft@gmail.com

Intrinsic ValueIndustria de Diseño Textil, S.A. (IXD1.DE)

Previous Close54.94
Intrinsic Value
Upside potential
Previous Close
54.94

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

Industria de Diseño Textil, S.A. (Inditex) is a global leader in the fast-fashion retail sector, operating under well-known brands such as Zara, Bershka, and Massimo Dutti. The company’s vertically integrated business model allows it to control the entire value chain—from design and manufacturing to distribution and retail—ensuring agility in responding to fashion trends. Inditex’s core revenue model relies on high inventory turnover and frequent product refreshes, supported by a vast network of stores and e-commerce platforms. The company serves diverse demographics, from teenagers (Bershka) to premium segments (Massimo Dutti), reinforcing its broad market appeal. Its Zara brand remains the flagship, contributing significantly to revenue while maintaining a reputation for affordable, trend-driven apparel. Inditex competes in the highly fragmented global apparel market, where it differentiates through rapid design-to-retail cycles and a strong omnichannel presence. Despite intense competition from rivals like H&M and online disruptors, Inditex retains a dominant position due to its operational efficiency and brand equity.

Revenue Profitability And Efficiency

Inditex reported revenue of €38.6 billion for FY 2025, with net income reaching €5.87 billion, reflecting a robust operating margin. The company’s operating cash flow of €9.29 billion underscores its ability to convert sales into cash efficiently. Capital expenditures of €2.67 billion indicate continued investment in store upgrades and digital infrastructure, aligning with its omnichannel strategy.

Earnings Power And Capital Efficiency

Diluted EPS stood at €1.88, demonstrating strong earnings power. The company’s low total debt of €7.13 million relative to its €6.38 billion cash reserves highlights exceptional capital efficiency. This financial discipline supports high returns on invested capital, reinforcing its competitive edge.

Balance Sheet And Financial Health

Inditex maintains a fortress balance sheet, with €6.38 billion in cash and minimal debt. This liquidity position provides flexibility for strategic initiatives, including potential acquisitions or share buybacks. The negligible leverage ratio underscores its low-risk financial profile.

Growth Trends And Dividend Policy

Revenue growth has been steady, supported by global expansion and e-commerce penetration. The company’s dividend payout of €1.13 per share reflects a commitment to shareholder returns, balanced against reinvestment needs. Future growth may hinge on emerging markets and digital transformation.

Valuation And Market Expectations

With a market cap of €144.9 billion and a beta of 1.10, Inditex trades at a premium, reflecting investor confidence in its resilient business model. The valuation aligns with its sector-leading margins and growth prospects.

Strategic Advantages And Outlook

Inditex’s vertically integrated supply chain and agile production capabilities provide a durable competitive advantage. The outlook remains positive, driven by omnichannel expansion and sustainability initiatives, though macroeconomic volatility poses a risk.

Sources

Company filings, Bloomberg

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