Log in
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Dynamic quotes 

MarketScreener Homepage  >  Equities  >  Euronext Paris  >  Iliad S.A.    ILD   FR0004035913


SummaryMost relevantAll NewsAnalyst Reco.Other languagesPress ReleasesOfficial PublicationsSector newsMarketScreener Strategies

Iliad S A : announces its intention to acquire the Polish telecom operator, Play

09/21/2020 | 01:10am EST


Paris, September 21, 2020 - 7:00 a.m.



  • Launch of a public tender offer for Play - the leader in the Polish mobile market, with 15 million subscribers - and purchase secured of a 40% controlling interest from Play's two reference shareholders.
  • iliad and Play share a similar success story as the most recent entrants in the mobile market in three major European countries. Together, they have 41 million subscribers in France, Poland and Italy. iliad will be the best industrial partner to accompany Play's growth in the mobile market and optimize its entry into the fixed market.
  • A business combination that is in the best interests of iliad's shareholders: a unique opportunity to enter a major market that is still growing while generating an accretive effect on the Group's EPS and FCF per share as from the very first year.
  • The acquisition will be financed by debt and cash. The transaction is underpinned by iliad's financial strength and will reinforce its growth profile and cash-flow generation.

1. Launch of a public tender offer for Play and purchase secured of a 40% controlling interest from Play's two reference shareholders

The Strategy Committee of HoldCo and the Board of Directors of iliad have approved the launch of a public tender offer for all of the shares making up the capital of the Polish telecom operator, Play, for a cash amount of PLN 39 per share (representing a total of c. €2.2 billion for 100% of the share capital and an enterprise value of c. €3.5 billion). iliad has signed a binding agreement to purchase a 40% controlling interest from Play's two reference shareholders for the same unit price (i.e. PLN 39 per share), which will give iliad the majority of seats on Play's Board of Directors.

At PLN 39 per share, the offer represents:

  • A premium of 38.8% over the most recent closing share price
  • A premium of 44.7% over the volume-weighted average share price for the last 7 days
  • A premium of 32.9% over the volume-weighted average share price for the last 30 days

The deal remains subject to obtaining clearance from the relevant regulatory authorities and notification of the planned acquisition will be submitted to the European Commission.

Draft timeline for the public tender offer

Filing of the offer: September 21, 2020

Start of subscription period: October 19, 2020

End of subscription period: November 17, 2020

Settlement - delivery date: November 25, 2020

2. Play - a growing, innovative and profitable telco that is a perfect strategic fit with iliad

  • Like iliad, Play has seen exceptional growth over the past 15 years. It is the most recent entrant in the Polish mobile telephony market, having entered in 2007, and today it has 15 million subscribers and a 29% market share, making it the leading mobile telephony operator in Poland. Play currently employs some 2,800 people.
  • Our two groups have a lot in common: we have both been game-changers in our markets and have opened up mobile usages by proposing offerings accessible to everyone. Over the years, iliad and Play have developed the same culture of growth and agility. Both groups now have powerful brands that are highly respected in their countries and convey the values of innovation, simplicity and value for money.
  • Play, a profitable player on a growth trajectory. Over the last 12 months, Play generated €1.6 billion in revenues1 (up 2.0% year on year at constant exchange rates), €523 million in EBITDAaL2 (32.1% margin), €359 million in OpFCF (22.0% margin) and €269 million in FCF (before its dividend payment).
  • iliad - an industrial partner to help drive Play's growth. iliad's expertise and experience will help Play grow in the mobile market and facilitate its entry into the fixed market. iliad will also help accelerate the digital distribution of Play's offerings. All of these developments will be carried out drawing on the skills of Play's management teams.
  • Converted to € using an average EUR/PLN rate of 4.3575
    2 Play calculates EBITDAaL in the same way as iliad.


3. A business combination that is in the best interests of both iliad's and Play's shareholders For iliad's shareholders

  • For iliad, the acquisition represents a unique opportunity for growth and for entering the Polish telecom market. With 38 million inhabitants, Poland is central Europe's largest market. It is the sixth-largest economy in the European Union and has seen steady growth for 28 years; per capita GDP has risen 6% on average per year over the last twenty years.
  • Through this acquisition, iliad will cement its position as a pan-European telecom player, operating in three of Europe's largest telecom markets: France, Italy, and now Poland. All three of these countries are in distinct stages of expansion and have clear growth prospects.
  • The acquisition will be accretive for iliad's shareholders in terms of both EPS and FCF per share as from the very first year.

For Play's shareholders

  • The tender offer will give Play's shareholders the opportunity of receiving PLN 39 per share, representing a 38.8% premium over Play's most recent closing share price and a 32.9% premium over the volume-weighted average share price for the last thirty days. This premium is notably justified by Play's intrinsic quality and the value of its mobile passive infrastructure.
  • The offer gives Play enterprise 6.8x EBITDAaL and 9.9x OpFCF3 integrating Play into the iliad Group.

value multiples (on a last-twelve-months basis) of before taking into account the synergies generated by

4. iliad and Play - two groups with solid financials

This growth transaction is underpinned by the iliad Group's financial strength. iliad's leverage ratio would increase from 2.2x at end-June 2020 to 3.2.x on a pro forma basis, but the Group intends to gradually deleverage following the acquisition. In addition, iliad will continue the process launched by Play's existing management and shareholders of spinning off and selling its passive infrastructure.

iliad's projected acquisition of Play will be financed by debt and available cash, with acquisition financing already secured with a pool of international banks.

In view of Play's profitability and the financing conditions underlying the acquisition, the deal will be accretive for iliad's EPS and FCF per share as from the first year. It will therefore enable iliad to maintain its financial and strategic flexibility, a reasonable leverage ratio and its dividend policy.

  • EBITDAaL less capex excluding frequency purchases


Thomas Reynaud, iliad's Chief Executive Officer, said: "This excellent alliance constitutes a new growth driver for the iliad Group and gives it access to one of Europe's high-potentialtelecom markets. Pooling the expertise of Play's and iliad's teams will reinforce the iliad Group's fundamentals through a combination of growth and innovation. The transaction will make iliad the sixth-largesttelecom operator in Europe4. Fully committed to implementing its Odyssey 2024 Plan, iliad is a solid group that is pursuing its expansion with confidence."

Jean-Marc Harion, the Chairman of Play's Management Board, said: "This alliance with the iliad Group marks an important chapter in Play's history, as it will accelerate its business development in fixed services. Play and iliad share the same values and overall corporate vision. Our Board of Directors has unanimously approved the deal, firmly convinced of its strategic fit and value creation potential for Play's shareholders."

In application of Commission Implementing Regulation (EU) 2016/1055 of 29 June 2016 laying down implementing technical standards with regard to the technical means for appropriate public disclosure of inside information and for delaying the public disclosure of inside information in accordance with Regulation (EU) No 596/2014 of the European Parliament and of the Council, this press release may contain inside information and was communicated to iliad's professional information provider on September 21, 2020 at 7:00 am. (Paris time).

About iliad

iliad is the parent company of Free, the inventor of the Freebox, the first multiservice box on ADSL. Free is behind numerous innovations in the Broadband and Ultra-Fast Broadband access segment (VoIP, IPTV, flat-rate calling plans to multiple destinations, etc.) and provides straightforward and innovative offerings at the best prices. Since January 2012, Free has brought mobile phone usage within everyone's reach with straightforward, no-commitment offerings at very attractive prices. As at June 30, 2020, Free had nearly 20 million subscribers in France (6.6 million Broadband and Ultra-Fast Broadband subscribers and 13.4 million mobile subscribers). On May 29, 2018, the Group launched its mobile network in Italy under the iliad brand, becoming the country's fourth operator, and had nearly 6.3 million subscribers at June 30, 2020.

To find out more: https://www.iliad.fr/en/

To follow us:

Twitter @GroupeIliad

LinkedIn Iliad / Free


Investors Relations: ir@iliad.fr

Press Relations: presse@iliad.fr

Exchange: Euronext Paris

Market place: Eurolist A of Euronext Paris (SRD)

Ticker symbol: ILD

ISIN: FR0004035913

FTSE classification: 974 Internet

Member of Euro Stoxx, SBF 120, CAC Mid 100

  • In terms of number of mobile subscribers in Europe, excluding M2M


This is an excerpt of the original content. To continue reading it, access the original document here.


Iliad SA published this content on 21 September 2020 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 21 September 2020 05:09:03 UTC

© Publicnow 2020
All news about ILIAD S.A.
01/08Italy court dismisses Iliad's request to scrap Fastweb-Wind Tre 5G deal
2020ILIAD S A : to Launch Squeeze-Out Procedure for Polish Unit Play
2020ILIAD S A : Notice de l'opération du retrait obligatoire sur les actions Play
2020ILIAD S A : Launch of a squeeze-out procedure for Play's shares following iliad'..
2020ILIAD S A : Launch of a squeeze-out procedure for Play's shares following iliad'..
2020ROLLOUT OF FIBER IN THE AIN DÉPARTEM : Free joins the SIEA public initiative net..
2020FREEBOX : access to all Disney+ content directly on your TV
2020ILIAD S A : Bretagne Très Haut Débit – Free joins Brittany's public initia..
2020XAVIER NIEL : SPAC owned by Niel, Pigasse and Zouari soars on its Paris debut
2020France's Niel, Pigasse target consumer goods with new acquisition vehicle
More news
Sales 2020 5 697 M 6 899 M 6 899 M
Net income 2020 307 M 371 M 371 M
Net Debt 2020 4 958 M 6 004 M 6 004 M
P/E ratio 2020 30,8x
Yield 2020 1,71%
Capitalization 10 563 M 12 778 M 12 791 M
EV / Sales 2020 2,72x
EV / Sales 2021 2,29x
Nbr of Employees 10 681
Free-Float 23,3%
Chart ILIAD S.A.
Duration : Period :
Iliad S.A. Technical Analysis Chart | ILD | FR0004035913 | MarketScreener
Technical analysis trends ILIAD S.A.
Short TermMid-TermLong Term
Income Statement Evolution
Mean consensus OUTPERFORM
Number of Analysts 23
Average target price 189,08 €
Last Close Price 150,75 €
Spread / Highest target 65,8%
Spread / Average Target 25,4%
Spread / Lowest Target -13,1%
EPS Revisions
Managers and Directors
Thomas Reynaud Chief Executive Officer, Director & Senior VP
Xavier Niel Chairman & Senior Vice President
Nicolas Emmanuel Jaeger Group Chief Financial Officer
Cyril Poidatz Non-Independent Non-Executive Director
Maxime Lombardini Vice Chairman
Sector and Competitors
1st jan.Capitalization (M$)
ILIAD S.A.-8.45%13 116