AlphaValue Corporate Services
Cette analyse a été commandée et financée par l’entreprise concernée et constitue donc un avantage non-monétaire mineur tel que défini par MIFID2

Cementir Holding

CR
Bloomberg   CEM IM
Ciments & Agrégats  /  Italie  Web Site   |   Investors Relation
Egalement présent dans : Sociétés holdings
Positioned in a niche market
Objectif
Potentiel 33,1 %
Cours (€) 10,24
Capi (M€) 1 629
Dette
No capital increase since at least 1999

Since 1999, Cementir has not increased its capital/number of shares. Indeed, it uses its operating/free cash flow or raises debt for its industrial investments and M&A activities. However, if need arises (such as a big acquisition as we deem the risk of a cash shortfall as virtually non-existent), the company may be able to raise equity quickly because, in February 2015, the shareholders of Cementir passed a resolution that allowed Cementir to increase its share capital by up to €300m (including any share premium) by 2020 for any big M&A opportunity knocking at its door.

In the foreseeable future, the risk of a dilutive capital increase for per share metrics is low. Furthermore, no convertible bonds have been issued by the company, which excludes the risk of any dilution.

Maturity and nature of the debt

The debt is almost entirely composed by bank borrowings. The company does not disclose a precise maturity table, but the average maturity is clearly below five years.

Covenants

The financial covenants to be complied with are the net debt/EBITDA ratio and the EBITDA/net financial expenses ratio, the trigger points of which are undisclosed by the company. However, management confirmed in the annual report that the covenants were met by Cementir on 31 December 2018.

Financement et liquidité
  12/23A 12/24E 12/25E 12/26E
EBITDA M€ 411 382 394 413
Cash flow des opérations M€ 314 292 290 307
Fonds propres M€ 1 503 1 592 1 714 1 842
Dette brute M€ 240 210 250 270
   dont échéance moins d'un an M€ 79,0 60,0 80,0 90,0
   dont échéance entre 1 et 5 ans M€ 106 90,0 110 120
   dont échéance moins de 2 ans M€ 32,5
   dont échéance à plus de 5 ans M€ 54,6 60,0 60,0 60,0
 + Trésorerie brute M€ 458 487 614 720
 = Dette nette / (trésorerie) M€ -218 -277 -364 -450
Emprunts bancaires M€ 147 150 150 150
Autres financements M€ 93,3 60,0 100 120
Ratio d'endettement % -10,4 -15,5 -18,7 -22,1
Fonds propres/Actif total (%) % 90,0 93,1 98,0 103
Dette nette ajustée/EBITDA(R) x -0,53 -0,72 -0,93 -1,09
Dette brute ajustée/EBITDA(R) x 0,71 0,71 0,79 0,81
Dette brute ajustée/(Dette brute ajustée+Fonds ... % 21,3 14,5 15,4 15,3
Ebit cover x 8,94 -43,6 -80,4 -62,7
CF des opérations/dette brute % 77,3 108 93,0 92,2
CF des opérations/dette nette % -144 -106 -79,6 -68,2
FCF/Dette brute ajustée % 46,7 48,9 54,7 50,6
(Tréso. brute + FCF + Découverts)/Dette CT x 8,41 10,3 9,81 9,87
FCF/Dette CT x 2,45 2,21 2,14 1,88
Credit Risk
DateAgencyRate
25/05/2021 S&P BBB-
Covenants
Changements d’analyse : 29/04/2024, Changements de prévisions : 29/04/2024.