I. Executive Summary & Investment Thesis

A. Report Scope and Objective

This report provides a comprehensive, data-driven fundamental analysis of Aéroports de Paris SA (Groupe ADP), designed for a sophisticated investor with a 5-to-10-year investment horizon. The analysis focuses on the 2022-2024 period to thoroughly assess the company’s post-pandemic recovery, current operational trajectory, and strategic pivots. The objective is to evaluate the group’s business model, competitive positioning, financial health, growth drivers, and key risks. This report is intended to serve as a foundational research document and does not provide a BUY/SELL recommendation or a specific price target.

B. Key Findings Synopsis

Groupe ADP presents a complex investment case, characterized by the dual nature of its asset portfolio. At its core, the company operates a mature, quasi-monopolistic, and regulated infrastructure asset through its Parisian airports, which generate stable, utility-like cash flows. This is complemented by a high-growth, higher-risk international portfolio, primarily through its significant stakes in TAV Airports and GMR Airports, which provides geographic diversification and exposure to faster-growing aviation markets.

The post-pandemic recovery has been robust, with group-level traffic surpassing 2019 levels in 2024, driven largely by the international segment.¹ A key driver of value creation has been the successful implementation of the “Extime” retail and hospitality strategy, which is materially increasing high-margin Sales per Passenger (SPP) at its Paris hubs.³ However, the company faces significant headwinds, most notably from an uncertain domestic regulatory environment and the recent imposition of a new tax on major transport infrastructure in France, which is already creating margin pressure on its core Parisian operations.¹ The company’s balance sheet remains leveraged, and a demanding capital expenditure program creates a potential tension between investment, deleveraging, and shareholder returns.

C. The Bull Case

The primary arguments for a positive long-term investment perspective are grounded in the quality of ADP’s assets and its strategic growth initiatives:

• Dominant Infrastructure Assets: Groupe ADP owns and operates a portfolio of strategic, difficult-to-replicate infrastructure assets, namely the Paris-Charles de Gaulle (CDG) and Paris-Orly (ORY) airports. These airports serve as the primary gateways to the Île-de-France region, a global economic hub and the world’s leading tourist destination, providing a vast and resilient catchment area that underpins a strong base of origin-destination traffic.⁶
• International Growth Engine: The company’s significant stakes in TAV Airports (Turkey and surrounding regions) and GMR Airports (India) serve as powerful growth engines. These assets provide crucial geographic diversification and direct exposure to aviation markets with superior growth dynamics compared to mature European markets. In 2024, the international segment was the primary driver of group-level revenue and EBITDA growth, demonstrating the success of this multi-local strategy.¹
• High-Margin Retail Transformation: The “Extime” retail and hospitality strategy represents a fundamental and successful shift in monetizing passenger traffic. By creating premium “boutique terminal” experiences, ADP is significantly increasing non-aeronautical revenue. Extime Paris SPP reached a record €32.1 in 2024, and the concept’s planned international franchising presents a scalable, high-margin growth opportunity.³
• Embedded Real Estate Value: The group controls a vast real estate portfolio around its Parisian airports. The ongoing development of the “Airport City” concept, encompassing logistics, cargo, offices, and hotels, offers a long-term avenue for value creation by monetizing these strategically located land assets.¹⁰

D. The Bear Case

Countervailing these strengths are significant risks and structural challenges that could impede long-term value creation:

• Regulatory and Political Uncertainty: The French government’s 50.6% ownership stake creates a complex governance dynamic and significant regulatory risk.¹² The absence of a multi-year Economic Regulation Agreement (ERA) since 2020 has reduced visibility on future tariff-setting for the core Parisian assets. The upcoming negotiation for a new ERA, targeted for 2027, presents a major uncertainty, with potential for unfavorable outcomes on allowed profitability.¹³
• Taxation Headwinds: The introduction of a new tax on major transport infrastructure in France in 2024 directly impacts the profitability of ADP’s most mature and profitable segments. In 2024, this tax amounted to €131 million, causing EBITDA in the Paris-based Aviation and Retail segments to decline despite strong revenue growth, demonstrating a structural headwind to domestic margin expansion.¹
• Elevated Balance Sheet Leverage: The company’s net financial debt stood at €8.6 billion at the end of 2024, with a Net Debt/EBITDA ratio of 4.1x.¹⁶ While stable, this level of leverage is higher than some peers and could constrain the company’s flexibility to fund its ambitious capital expenditure program, pursue international M&A, and sustain its dividend policy, particularly in an economic downturn.
• Geopolitical and Macroeconomic Exposure: The international portfolio, while a growth driver, exposes the group to heightened geopolitical risks, currency volatility (Turkish Lira, Indian Rupee), and the specific economic cycles of emerging markets.¹ Furthermore, the entire business remains highly sensitive to global economic conditions, security threats, and health crises that can abruptly curtail air travel demand.

II. Business Model and Asset Portfolio

A. The Parisian Gateway: A Strategic European Hub

Groupe ADP’s foundation is its ownership and management of the three primary airports serving the Paris region, consolidated under the “Paris Aéroport” passenger brand.¹² These assets collectively form one of Europe’s most critical aviation gateways.

• Paris-Charles de Gaulle (CDG): As the group’s flagship asset, CDG is a premier global hub for international and long-haul traffic. In 2023, it handled 67.4 million passengers across its nine terminals and was ranked among the top five airports worldwide by Skytrax.¹⁸ Its role as the primary hub for home carrier Air France is fundamental to its network connectivity and high proportion of transfer traffic.
• Paris-Orly (ORY): Orly primarily serves point-to-point traffic within France and Europe, with a growing network to North Africa and overseas French territories. It handled 32.3 million passengers in 2023.¹⁹ The airport is undergoing a significant modernization project to merge its south and west terminals into a single, more efficient facility, enhancing passenger experience and operational capacity.¹⁷
• Paris-Le Bourget (LBG): As Europe’s leading business aviation airport, Le Bourget caters to a distinct and high-value segment of the aviation market, hosting the biennial Paris Air Show and serving corporate and private clients.

B. Deconstructing the Value Chain: Segment Analysis

Groupe ADP’s operations are structured across four primary business segments, each with a distinct revenue model and margin profile. The financial performance of these segments in recent years highlights a strategic pivot, with the International division becoming the principal engine of growth while the core Parisian assets provide a stable, albeit now tax-burdened, foundation.

• 1. Aviation (Paris): This is the traditional, regulated core of the business. It encompasses revenues from airport fees charged to airlines, including passenger fees, landing fees, and aircraft parking fees. It also includes revenue from airport safety and security services.²⁰ In 2023, this segment generated €1,910 million in revenue and €511 million in EBITDA. The impact of the new infrastructure tax became evident in 2024, when revenue grew 7.5% to €2,054 million on the back of traffic recovery and tariff hikes, but EBITDA declined by 3.1% to €495 million.¹ This demonstrates the direct erosion of profitability from new fiscal measures.
• 2. Retail & Services (Paris): This is the group’s highest-margin segment and a key focus of its value creation strategy. It includes revenue from shops, bars and restaurants, car parks, advertising, and commercial lounges located within the Parisian airports.²⁰ The success of the “Extime” strategy is the primary driver here. In 2023, the segment produced €1,766 million in revenue and a substantial €778 million in EBITDA, yielding a margin of 44%. Similar to the Aviation segment, 2024 saw revenue climb 9.3% to €1,930 million, while EBITDA fell 5.5% to €735 million, impacted by the infrastructure tax and an unfavorable comparison base from one-off proceeds in 2023.¹
• 3. Real Estate: This segment focuses on monetizing the group’s extensive landholdings through the development and leasing of properties such as offices, hotels, cargo terminals, and logistics warehouses under the “Airport City” concept.¹⁰ It provides a stable and growing stream of rental income, often with built-in inflation protection through indexation clauses. This resilience was shown in 2024, with revenue growing 6.1% to €332 million and EBITDA increasing by a strong 18.1% to €254 million, despite a €12 million impact from the new tax.¹
• 4. International & Airport Development: This segment houses ADP’s portfolio of international airport concessions, investments, and management contracts. It has become the group’s primary growth driver. Its revenue surged from €1,634 million in 2023 to €1,971 million in 2024 (+20.9%), with EBITDA climbing from €422 million to €546 million (+29.4%).¹ This performance starkly contrasts with the margin pressure seen in the Parisian segments and underscores the strategic importance of the international portfolio.

The strategic pivot towards international markets appears to be a necessity, not merely an opportunity. The data clearly shows that while Paris provides stable cash flow, nearly all of the Group’s incremental profit growth is originating from its international assets.¹ The 2024 infrastructure tax in France, which directly erodes the profitability of the core Parisian assets, transforms the international strategy from a “growth option” into a strategic imperative to offset domestic margin pressure. This shift, however, materially alters the investment case from that of a pure-play regulated French utility to a complex, multi-national infrastructure holding company. Investors must now underwrite not only French regulatory risk but also Turkish geopolitical and currency risk (via TAV) and Indian market risk (via GMR). The €(330) million non-cash accounting charge from the GMR merger in 2024 serves as a tangible example of the new financial complexities that can arise from this international exposure, potentially increasing earnings volatility.¹

Table 1: Revenue & Recurring EBITDA by Business Segment (2022-2024)

(€ millions)	FY 2022	FY 2023	FY 2024
Aviation
Revenue	1,910	1,910	2,054
Recurring EBITDA	511	511	495
EBITDA Margin	26.8%	26.8%	24.1%
Retail & Services
Revenue	1,766	1,766	1,930
Recurring EBITDA	778	778	735
EBITDA Margin	44.1%	44.1%	38.1%
Real Estate
Revenue	295	314	332
Recurring EBITDA	215	215	254
EBITDA Margin	72.9%	68.5%	76.5%
International & Airport Dev.
Revenue	1,311	1,634	1,971
Recurring EBITDA	422	422	546
EBITDA Margin	32.2%	25.8%	27.7%
Other Activities
Revenue	180	180	189
Recurring EBITDA	30	30	38
EBITDA Margin	16.7%	16.7%	20.1%
Inter-sector Eliminations
Revenue	(774)	(309)	(318)
Recurring EBITDA	(252)	–	–
Total Groupe ADP
Revenue	4,688	5,495	6,158
Recurring EBITDA	1,704	1,956	2,068
EBITDA Margin	36.4%	35.6%	33.6%

Source: Groupe ADP FY2022, FY2023, and FY2024 financial releases.¹ Note: 2022 and 2023 segment data from 2023 URD ²⁰ is presented for consistency where available; some figures may differ slightly from initial press releases due to reclassifications. EBITDA for inter-sector eliminations is not separately disclosed in all reports.

C. The International Growth Engine: TAV Airports and GMR Airports

The performance of ADP’s key international holdings is central to the group’s growth narrative.

• TAV Airports (46.1% owned): TAV operates a portfolio of airports concentrated in Turkey, but also spanning Georgia, Kazakhstan, North Macedonia, and Croatia. This portfolio has demonstrated strong growth, with TAV’s traffic increasing by 11.5% in 2024 to 106.5 million passengers. This operational leverage translated into a 27.2% increase in TAV’s revenue to €1,660 million for the year, making it a critical contributor to the International segment’s overall performance.¹ The expansion of Almaty airport in Kazakhstan is a key recent growth project.¹
• GMR Airports (49% owned): ADP’s stake in GMR provides significant exposure to the high-growth Indian aviation market, one of the fastest-growing in the world. GMR’s network handled 117.6 million passengers in 2024, a year-on-year increase of 9.1%.¹ A major corporate development in 2024 was the merger of GMR Infrastructure Limited (GIL) and GMR Airports Limited (GAL), which resulted in GMR Airports being listed on Indian stock markets. While this strategic restructuring led to a one-off, non-cash accounting charge of €(330) million for Groupe ADP, it is positioned as a move to streamline the holding structure and underpin future growth and value creation.¹

III. Industry Landscape and Competitive Positioning

A. European Airport Sector Dynamics: A Multi-Speed Recovery

The European airport industry has broadly recovered from the COVID-19 pandemic, with overall passenger traffic in 2024 exceeding 2019 levels by 1.8%.²² However, this aggregate figure masks significant underlying shifts and divergences.

The recovery is being propelled by international traffic, which grew 8.8% in 2024, and strong demand for leisure and VFR (Visiting Friends and Relatives) travel. In contrast, domestic traffic across Europe remains structurally weak, lagging 2019 levels by 6.3%.²² This trend is mirrored in Paris, where domestic traffic declined by 4.9% in 2024.¹

A distinct “multi-speed” market has emerged. Airports in Southern and Eastern Europe, particularly those reliant on tourism, have seen the strongest rebounds, with markets like Spain (+13.0% vs. 2019) and Italy (+17.0% vs. 2019) performing exceptionally well. Conversely, major hubs in Northern and Western Europe have been slower to recover, with Germany remaining 16.6% below 2019 traffic levels and France 3.0% below.²² This divergence reflects structural changes in travel patterns, the rise of low-cost carriers, and geopolitical factors.

B. Competitive Moat Analysis

Groupe ADP’s competitive position is anchored by several key advantages, though it faces formidable threats.

• Unrivaled Catchment Area: The group’s primary competitive moat is the strategic location of its Parisian airports. They serve the Île-de-France region, which accounts for approximately 30% of French GDP and is the world’s number one tourist destination.⁶ With a population of 25 million people within a 200km radius, ADP benefits from a massive and economically powerful base of origin-destination traffic that is less susceptible to being diverted than transfer traffic.⁶
• Hub Dynamics and the Air France Partnership: Paris-CDG’s status as a major global hub is inextricably linked to its symbiotic relationship with its home carrier, Air France-KLM. Recognizing the increasing competitive pressure from non-European hubs (particularly in the Middle East), ADP and Air France have launched the “Connect France” initiative. This strategic partnership aims to deepen their collaboration to improve operational efficiency, streamline passenger connections (e.g., a “short connection pass”), and enhance the overall competitiveness of the Paris hub.²³
• Competitive Threats: Despite its strengths, ADP operates in a fiercely competitive environment. It vies for lucrative intercontinental transfer traffic with other major European hubs, including London Heathrow (LHR), Amsterdam Schiphol (AMS), Frankfurt (FRA), and the rapidly growing Istanbul (IST).²³ In 2024, LHR was Europe’s busiest airport with 83.9 million passengers, followed by IST (80.1 million), with Paris-CDG ranking third with 70.3 million.¹⁹ These competitors often benefit from more favorable tax and regulatory frameworks, a threat of “silent offshoring” of traffic that the “Connect France” initiative is designed to combat.²³ On domestic routes, high-speed rail presents a significant and growing competitive threat.

The slower recovery of the core Paris hub relative to peers like London and Madrid is a strategic vulnerability.²² While group-level traffic is robust due to the outperformance of international assets, the lag at CDG suggests a potential erosion of market share in the critical connecting traffic segment. This underperformance elevates the importance of the high-margin “Extime” retail strategy, which becomes essential for extracting more value per passenger to compensate for potentially slower volume growth at the group’s core asset.

C. Peer Benchmarking

A comparison of ADP’s performance in FY 2023 against its main publicly listed European peers reveals a mixed picture. ADP demonstrates strong revenue generation but sits in the middle of the pack on profitability and carries higher leverage than some rivals.

• Traffic Recovery: In 2023, Paris Aéroport’s traffic reached 92.3% of 2019 levels.³ This was behind Vienna (93.3%) ²⁵ but ahead of Frankfurt (84%).²⁶ Zurich’s recovery was similar at 91.7%.²⁷
• Profitability: ADP’s EBITDA margin of 35.6% in 2023 was superior to Fraport’s 30.1% but lagged significantly behind Vienna’s 42.2% and Zurich’s exceptionally high 54.7%.³ This highlights different operating models and regulatory environments, with Zurich appearing to be a more efficient or favorably regulated operator.
• Leverage: With a Net Debt/EBITDA ratio of 4.1x, ADP’s balance sheet was less leveraged than Fraport’s (6.4x) but carried substantially more debt relative to its earnings than Zurich (1.64x).³

The peer comparison reveals a divergence in emerging business models. Zurich appears to be a highly efficient, high-margin operator focused on its core hub.³⁰ Fraport is also internationally diversified but carries very high leverage.²⁸ ADP is pursuing a “balanced” model of a regulated home base plus aggressive international expansion. This suggests that investors cannot view European airports as a homogenous group; ADP’s unique structure requires a distinct valuation approach that blends a mature infrastructure valuation for Paris with a growth-oriented valuation for its international portfolio.

Table 2: Peer Benchmarking – Key Metrics (FY 2023)

(in € millions, except where noted)	Groupe ADP	Fraport AG	Flughafen Zürich AG	Flughafen Wien AG
Total Passengers (M)	336.4	178.6 (Group)	28.9	38.0 (Group)
% of 2019 Traffic	98.7%	98% (Group)	91.7%	96.9% (Group)
Total Revenue	5,495	4,001	1,273 (1,236 CHF)	932
EBITDA	1,956	1,204	697 (677 CHF)	394
EBITDA Margin (%)	35.6%	30.1%	54.7%	42.2%
Net Income	631	431	313 (304 CHF)	189
Net Financial Debt	7,934	7,713	1,143 (1,110 CHF)	-246 (Net Cash)
Net Debt / EBITDA (x)	4.1x	6.4x	1.64x	N/A (Net Cash)

Source: Company annual reports and financial releases for FY2023.³ Currency conversion for Zurich Airport from CHF to EUR at an average 2023 rate of 0.971. Fraport passenger data is for the entire group portfolio.²⁶ Vienna Airport reported net cash position in H1 2023.³¹

IV. Financial Analysis (2022-2024)

A. Revenue and Traffic Recovery Trajectory

Groupe ADP has demonstrated a strong and consistent recovery in both passenger traffic and revenue since 2022.

• Traffic: Total group traffic surged from 280.4 million passengers in 2022 (80.9% of 2019 levels) to 336.4 million in 2023 (98.7% of 2019), and further to 363.7 million in 2024, surpassing pre-pandemic volumes.³ The recovery at the core Paris Aéroport has been solid but slower, growing from 86.7 million passengers in 2022 to 103.4 million in 2024.¹⁶
• Revenue: This traffic recovery, combined with tariff increases and strong retail performance, has driven robust top-line growth. Consolidated revenue increased 17.2% from €4,688 million in 2022 to €5,495 million in 2023. Growth continued in 2024, with revenue reaching an all-time high of €6,158 million, a year-on-year increase of 12.1%.¹ The momentum was sustained through the first half of 2024, which saw revenue rise 13.4% compared to H1 2023.³³

B. Profitability, Margin Evolution, and Operating Leverage

While revenue growth has been strong, the group’s profitability trajectory has been more complex, influenced by operating leverage, one-off items, and new taxes.

• EBITDA: Recurring EBITDA grew 14.8% in 2023 to €1,956 million. However, growth moderated significantly to 5.7% in 2024, with EBITDA reaching €2,068 million.¹ This slowdown occurred despite a 12.1% increase in revenue, indicating margin pressure. A notable trend in 2024 was this divergence between top-line and bottom-line growth. This margin compression is primarily attributable to the introduction of the new €131 million infrastructure tax in France, indicating that future revenue growth may not translate to profit as efficiently as in the past.¹
• Net Income: Net income attributable to the group rose from €516 million in 2022 to €631 million in 2023. However, reported net income fell sharply to €342 million in 2024. This decline was entirely due to a €(330) million non-cash accounting charge related to the GMR Airports merger in India. Excluding this and other one-off items, the underlying net income for 2024 was €638 million, representing a healthy 15.6% increase over the prior year and providing a clearer picture of the group’s operational earnings power.¹

C. Cash Flow Generation and Conversion

Detailed consolidated cash flow statements were not available in the provided materials, representing a data gap in this analysis. However, recurring EBITDA serves as a strong proxy for operating cash flow before working capital changes, interest, and taxes. The growth in EBITDA from €1.7 billion in 2022 to nearly €2.1 billion in 2024 indicates a substantial increase in the company’s underlying cash-generating capacity.¹

D. Balance Sheet Strength and Capital Structure

Groupe ADP operates with a leveraged balance sheet, a common feature for capital-intensive infrastructure companies. Managing this leverage is a key strategic priority.

• Net Debt: Net financial debt has trended upwards, increasing from €7,440 million at year-end 2022 to €7,934 million at year-end 2023, and further to €8,572 million by the end of 2024.³ This increase reflects funding for the group’s capital expenditure program and international investments.
• Leverage Ratio: Despite the rise in absolute debt, the key leverage ratio of Net Debt to EBITDA has remained relatively stable due to strong earnings growth. After improving from 4.4x at the end of 2022 to 4.1x at the end of 2023, the ratio held steady at 4.1x at the end of 2024.³ The company has a stated target to bring this ratio into a range of 3.5x to 4.0x by 2025.³ The stalling of deleveraging in 2024, a year of strong EBITDA growth, is significant. It implies that debt is growing at a similar pace to earnings, likely due to the funding of the increased capex program. This places the 2025 target at risk if EBITDA growth moderates or capex accelerates, potentially impacting the sustainability of the dividend policy in the longer term.

Table 3: Groupe ADP Key Financial & Operational Metrics (2022-2024)

Metric	FY 2022	FY 2023	FY 2024
Group Traffic (Mpax)	280.4	336.4	363.7
Paris Aéroport Traffic (Mpax)	86.7	99.7	103.4
Consolidated Revenue (€M)	4,688	5,495	6,158
Recurring EBITDA (€M)	1,704	1,956	2,068
EBITDA Margin (%)	36.4%	35.6%	33.6%
Net Income Attributable to Group (€M)	516	631	342
Net Income excl. One-offs (€M)	N/A	552	638
Net Financial Debt (€M)	7,440	7,934	8,572
Net Debt / EBITDA (x)	4.4x	4.1x	4.1x

Source: Groupe ADP FY2022, FY2023, and FY2024 financial releases.¹

V. Strategic Direction and Growth Levers

A. Extime: A Paradigm Shift in Airport Retail

The “Extime” brand is the centerpiece of Groupe ADP’s strategy to maximize non-aeronautical revenue. Launched as part of the “2025 Pioneers” strategic roadmap, it represents a fundamental rethinking of the airport retail and hospitality experience.³⁵

• Strategy: Inspired by boutique hotels, the Extime concept transforms airside areas into curated “Boutique Terminals” with distinct “Lifestyle,” “Premium,” and “Exclusive” offerings tailored to different passenger segments.⁹ The strategy is holistic, integrating retail (Extime Duty Free), lounges (Extime Lounge), and advertising (Extime Media) under a single brand identity. A key component is the development of a digital ecosystem, including a marketplace (Extime.com) and a loyalty program (Extime Rewards), to engage passengers and drive sales before they arrive at the airport.³⁷
• Performance and Financial Goals: The strategy has yielded exceptional results. Extime Paris Sales per Passenger (SPP) has been a standout metric, rising from €27.4 in 2022 to €30.6 in 2023, and reaching a record €32.1 in 2024.¹ The performance in premium terminals is even more striking, with SPP in CDG Terminal 1 hitting €87.60 in 2024.⁴ Reflecting this success, the company upgraded its 2025 SPP growth forecast to a range of +4% to +6% versus 2023 levels.⁴
• Implementation and Expansion: The rollout is well underway. CDG Terminal 1 serves as the “show flat” for the concept.³⁷ Major upcoming projects include the transformation of Orly Terminal 4 into “La Rue Parisienne” (opening mid-2026) and a multi-year redesign of the highly lucrative CDG Terminal 2E, Hall K.⁴ The model is also being exported via franchise, with the first Extime Lounge now open in Almaty, Kazakhstan, and Extime Media launching in Amman, Jordan.⁴

B. The “Airport City”: Monetizing a Vast Real Estate Portfolio

Groupe ADP is strategically leveraging its significant landholdings to develop integrated “Airport Cities,” creating a diversified and resilient revenue stream independent of passenger traffic fluctuations. The strategy involves investing in, developing, and managing a portfolio of offices, hotels, retail centers, and, most importantly, cargo and logistics facilities.¹⁰

Key developments include the Cargo City at Paris-CDG, the largest in Europe with 300 hectares dedicated to freight, and the Coeur d’Orly business eco-district.¹⁰ This segment has proven to be a source of stable growth, with revenue increasing by 6.1% in 2024, driven by new rental income and inflation-linked contract escalations.¹

C. Capacity Management and Capital Expenditure Post-Terminal 4

The group’s long-term capacity expansion plans were fundamentally altered by the French government’s decision in February 2021 to abandon the proposed €9 billion Terminal 4 project at CDG.³⁹ The decision was driven by a combination of environmental opposition and revised traffic forecasts following the pandemic.

The new development model has shifted away from a single, massive capacity increase towards a “more gradual and pared-down approach to new constructions”.⁴¹ While this pivot avoids the risk of a single mega-project, it does not eliminate the need for significant investment. The group’s capital expenditure is increasing, with guidance for average yearly capex for the group rising from circa €1.3 billion for the 2023-2025 period to €1.4 billion for 2025 alone.³ This reflects the ongoing need to maintain and modernize existing infrastructure, adapt to new aircraft technologies, and enhance service quality.

The cancellation of Terminal 4 can be viewed as a strategic blessing in disguise. It averted a massive capital outlay on a project with significant execution risk and uncertain long-term demand. This has freed up capital and management focus, enabling the pivot towards the demonstrably high-return “Extime” retail strategy and value-accretive international acquisitions. The shift from a single, high-risk mega-project to a more diversified and modular growth strategy has arguably de-risked the company’s long-term plan and improved its overall capital efficiency.

D. Capital Allocation: Balancing Investment, Deleveraging, and Shareholder Returns

Groupe ADP’s capital allocation strategy seeks to balance four key, and at times competing, priorities:

1. Infrastructure Investment: Funding a rising capital expenditure program, guided at up to €1.4 billion for the group in 2025, to maintain and enhance its asset base.¹⁶
2. Deleveraging: Reducing the Net Debt/EBITDA ratio to a target range of 3.5x to 4.0x by 2025.³
3. Shareholder Returns: Maintaining a dividend policy with a payout ratio of 60% of net attributable income, supported by a floor of €3.00 per share for 2024 and 2025.³ The proposed dividend for FY2024 is €3.00 per share.¹
4. International Growth: Pursuing selective external growth projects in international geographies.³

A potential conflict among these priorities is emerging. With the leverage ratio at 4.1x at the end of 2024 and a rising capex budget, achieving all four goals simultaneously will be challenging without exceptionally strong EBITDA growth. This suggests that in the medium term, one of these priorities may need to be relaxed, potentially leading to slower deleveraging than targeted, a re-evaluation of the dividend floor post-2025, or a more constrained approach to international M&A.

VI. Regulatory, Governance, and ESG Framework

A. The French Economic Regulation Model: Navigating Uncertainty

The profitability of Groupe ADP’s core Parisian aeronautical activities is determined by a framework of economic regulation overseen by the French state and the French Transport Regulatory Authority (ART).⁴²

Historically, this framework was based on five-year Economic Regulation Agreements (ERAs), which provided long-term visibility for both ADP and its airline customers on planned investments, service quality levels, and the trajectory of airport fee increases.⁴³ However, the proposed 2021-2025 ERA was rendered null by the COVID-19 pandemic.⁴⁴ Since then, the system has reverted to an annual tariff approval process. This annual process has been criticized by all stakeholders, including the regulator itself, for being cumbersome and providing insufficient long-term visibility for financing major investments.¹⁴

Groupe ADP is now engaged in preparatory work for a new multi-year ERA, which is intended to be implemented at the start of 2027.¹³ In the interim, for the 2025 tariff period (starting April 1, 2025), the company has proposed an average fee increase of 4.5%.⁴⁶ The absence of a multi-year ERA since 2020 represents the single largest source of uncertainty for the company. Without a clear five-year view on tariffs, capex, and the allowed rate of return on its regulated asset base, it is extremely difficult for investors to model future cash flows from the core Parisian business with confidence. This uncertainty likely contributes to a valuation discount relative to peers with more stable regulatory frameworks.

The upcoming negotiation for the 2027 ERA will be a defining catalyst. It will involve a complex balancing of interests between ADP (seeking a fair return on its investments), airlines (seeking to control costs), and the government (acting as both shareholder and regulator). The outcome will set the profitability of the core business for the subsequent five years and will be a major event for the company’s valuation.

B. The State as Majority Shareholder: Implications and Risks

The French government’s position as the majority shareholder, with a 50.6% stake, is a defining feature of Groupe ADP’s governance and risk profile.¹² This structure creates an inherent potential for conflicts of interest, as the state simultaneously plays the roles of shareholder (benefiting from dividends), regulator (setting tariffs and rules), and concession grantor.

This dynamic is evident in recent events. The government’s directive to abandon the Terminal 4 project demonstrated its ultimate authority over strategic infrastructure decisions.³⁹ Similarly, the government’s imposition of the new tax on transport infrastructure in 2024 directly reduces the profits of a company in which it is the largest shareholder, highlighting the tension between fiscal policy and its interests as an equity owner.

C. Environmental Commitments and Decarbonization Strategy

Groupe ADP has integrated environmental objectives into its corporate strategy, outlined in its “2025 Pioneers” roadmap. The group has committed to achieving carbon neutrality for its Parisian airports by 2030.⁴⁴ Key initiatives include supporting the aviation industry’s transition to low-carbon fuels, optimizing air traffic procedures like continuous descent approaches to reduce noise and emissions, and investing in green buildings.¹⁰

Independent ESG rating agency Sustainalytics has assigned Groupe ADP a Medium ESG Risk Rating of 20.7, which places it in the middle of its peer group, ranking 117th out of 172 companies in the Transportation Infrastructure industry.⁴⁷

VII. Key Investment Risks

A. Macroeconomic Sensitivity and Demand Cyclicality

The performance of Groupe ADP is intrinsically linked to the health of the global and European economies. Air passenger and cargo traffic are highly cyclical and sensitive to changes in GDP growth, corporate profitability, and consumer discretionary spending. A significant economic downturn would lead to reduced travel demand, negatively impacting all of the company’s revenue streams.

B. Regulatory and Political Headwinds

As detailed extensively, regulatory risk is paramount. The uncertainty surrounding the next multi-year ERA for the Paris airports creates a lack of visibility into the future profitability of the group’s core assets. Furthermore, the company remains exposed to the risk of new, targeted taxes, as demonstrated by the 2024 infrastructure levy. The French state’s majority ownership means that political considerations can override purely commercial ones.

C. Operational and Competitive Threats

• Labor Relations: The aviation sector is heavily unionized, and ADP’s operations are vulnerable to disruptions from strikes by its own employees or those of its partners, such as air traffic controllers or airline staff. Such events can lead to significant financial losses and reputational damage.
• Geopolitical and Security Risks: Air travel is highly sensitive to geopolitical events, including regional conflicts, terrorism, and pandemics. The 4.4% decline in traffic at Amman airport in 2024, despite a resilient performance, highlights the impact of regional instability.¹ A major security incident at one of its key airports would have severe and lasting consequences.
• Competition: ADP faces intense competition from other major European hubs for transfer traffic and from high-speed rail for domestic and short-haul European routes.⁵

VIII. Valuation Context

A. Historical and Peer Group Valuation Multiples

Assessing Groupe ADP’s valuation requires context from both its historical trading levels and its current standing relative to European peers. The most relevant multiple for capital-intensive infrastructure companies is Enterprise Value to EBITDA (EV/EBITDA), as it is independent of capital structure and depreciation policies. Based on year-end 2023 financials, ADP traded at an EV/EBITDA multiple that was significantly lower than its highly-rated Swiss peer, Zurich Airport, but higher than its more heavily indebted German peer, Fraport AG.

B. Dividend Yield and Asset-Based Valuation Considerations

Shareholder returns are a key component of the investment case. The company’s stated policy is a 60% payout of net attributable income, with a floor of €3.00 per share for 2024 and 2025.³ The proposed dividend of €3.00 for FY2024 results in a dividend yield of approximately 2.7% based on recent share prices.⁴⁸ This yield can be benchmarked against other infrastructure assets and government bond yields to assess its relative attractiveness. An asset-based valuation approach would consider the value of ADP’s Regulated Asset Base (RAB), which stood at €5.8 billion in 2023, plus the market value of its stakes in its international holdings.⁴⁹

C. Sensitivity Analysis on Key Value Drivers

The intrinsic value of Groupe ADP is highly sensitive to several key operational and regulatory variables:

• Passenger Traffic: The primary driver of both aeronautical and non-aeronautical revenue.
• Sales per Passenger (SPP): A critical driver for the high-margin retail business. Each additional euro of SPP has a disproportionately positive impact on profitability.
• Airport Tariffs: The outcome of the annual tariff-setting process and, more importantly, the next multi-year ERA will directly determine the revenue generated by the regulated aviation segment.
• Cost of Capital: The Weighted Average Cost of Capital (WACC) is a key input in the regulatory framework that determines the “fair return” ADP is allowed to earn on its regulated assets. A higher WACC would justify higher tariffs.

Table 4: Valuation Multiples – Peer Comparison (Based on FY2023 Data)

(in € millions, except where noted)	Market Cap	Net Debt	Enterprise Value (EV)	LTM EBITDA	EV / LTM EBITDA (x)	Dividend Yield (%)
Groupe ADP	11,150	7,934	19,084	1,956	9.8x	2.7% (on €3.00 div)
Fraport AG	4,590	7,713	12,303	1,204	10.2x	0.0% (no div)
Flughafen Zürich AG	5,650	1,143	6,793	697	9.7x	3.0% (on 5.30 CHF div)
Flughafen Wien AG	4,030	(246)	3,784	394	9.6x	2.8% (on €1.32 div)

Source: Company annual reports for FY2023.³ Market data as of early 2025 for illustrative purposes.¹² Dividend yields are based on proposed/paid dividends for FY2023 (or FY2024 floor for ADP) and recent share prices.

This valuation snapshot provides the necessary context for final investment considerations. It shows that, on an EV/EBITDA basis, ADP trades broadly in line with its peers. An investor might argue that this valuation does not fully reflect the superior growth profile offered by its international portfolio, suggesting relative undervaluation. Conversely, one could argue that the multiple is fair or even rich, given ADP’s higher leverage compared to Zurich and Vienna and the significant regulatory uncertainty surrounding its core Parisian assets, which is not faced to the same degree by its peers.

IX. Appendix

A. Detailed Financial Summaries of Peer Airport Operators

Fraport AG (FRA.DE) – FY 2023 Summary

• Passengers (Frankfurt): 59.4 million (-16% vs. 2019) ⁵⁰
• Revenue: €4,001 million (+25.2% YoY) ²⁸
• EBITDA: €1,204 million (+16.9% YoY) ²⁸
• EBITDA Margin: 30.1% ²⁸
• Group Net Result: €430.5 million ²⁸
• Net Financial Debt: €7,713 million ²⁸
• Net Debt / EBITDA: 6.4x ²⁸
• Dividend per Share: €0.00 ²⁸

Flughafen Zürich AG (FHZN.SW) – FY 2023 Summary

• Passengers (Zurich): 28.9 million (91.7% of 2019) ²⁷
• Revenue: 1,236 million CHF (+20.8% YoY) ³⁰
• EBITDA: 677 million CHF (+21.8% YoY) ³⁰
• EBITDA Margin: 54.7% ³⁰
• Consolidated Result: 304.2 million CHF ³⁰
• Net Financial Debt: 1,110 million CHF ⁵¹
• Net Debt / EBITDA: 1.64x ⁵¹
• Dividend per Share: 5.30 CHF (proposed) ³⁰

Flughafen Wien AG (VIE.VI) – FY 2023 Summary

• Passengers (Vienna): 29.5 million (93.3% of 2019) ²⁵
• Revenue: €931.5 million (+34.5% YoY) ²⁹
• EBITDA: €393.6 million (+33.0% YoY) ²⁹
• EBITDA Margin: 42.2% ²⁹
• Net Profit: €188.6 million (+47.2% YoY) ²⁹
• Net Financial Debt: Net cash position ³¹
• Net Debt / EBITDA: N/A ³¹
• Dividend per Share: €1.32 (proposed) ²⁹

B. Glossary of Terms

• ART (Autorité de Régulation des Transports): The French Transport Regulatory Authority, responsible for overseeing the economic regulation of major French airports.
• Catchment Area: The geographic region from which an airport draws the majority of its passengers.
• EBITDA (Earnings Before Interest, Taxes, Depreciation, and Amortization): A measure of a company’s operating performance.
• ERA (Economic Regulation Agreement): A multi-year contract between the French state and ADP that sets the framework for investments, service quality, and airport tariffs.
• EV (Enterprise Value): The total value of a company, equal to its market capitalization plus net debt.
• Extime: Groupe ADP’s proprietary brand for its airside retail and hospitality services.
• Mpax: Million passengers.
• Origin-Destination (O&D) Traffic: Passengers who begin or end their journey at a specific airport, as opposed to connecting through it.
• Regulated Asset Base (RAB): The value of the assets used in the regulated part of the business, on which the company is allowed to earn a fair return.
• SPP (Sales per Passenger): A key performance indicator in airport retail, measuring the average spend of each departing passenger in airside commercial areas.
• WACC (Weighted Average Cost of Capital): The average rate of return a company is expected to pay to all its security holders to finance its assets. A key parameter in regulatory frameworks.

Works cited

1. 2024 Full-year results – Paris Aéroport, accessed August 7, 2025, https://www.parisaeroport.fr/docs/default-source/groupe-fichiers/finance/relations-investisseurs/information-financi%C3%A8re/r%C3%A9sultats-et-chiffre-d’affaires/2024/groupe-adp—fy-2024-results.pdf?sfvrsn=32f7a7bd_8
2. Résultats annuels 2024 – Groupe ADP (en anglais) – user-knP0Wia, accessed August 7, 2025, https://user-knp0wia.cld.bz/Resultats-annuels-2024-Groupe-ADP-en-anglais
3. 2023 Full-year results – Groupe ADP records strong growth in net result. All targets set for 2023 are met., accessed August 7, 2025, https://presse.groupeadp.fr/2023-full-yearresults/
4. Groupe ADP drives surging Extime spend with Paris airport projects …, accessed August 7, 2025, https://moodiedavittreport.com/groupe-adp-seeks-to-sustain-surging-extime-spend-with-paris-airport-projects-plus-hospitality-focus/
5. Earnings call: Groupe ADP reports steady growth and strategic advances in H1 2024, accessed August 7, 2025, https://www.investing.com/news/stock-market-news/earnings-call-groupe-adp-reports-steady-growth-and-strategic-advances-in-h1-2024-93CH-3539900
6. Aéroports de Paris, accessed August 7, 2025, https://www.parisaeroport.fr/docs/default-source/groupe-fichiers/finance/relations-investisseurs/information-financi%C3%A8re/introduction-en-bourse/base_document.pdf?sfvrsn=88390abd_2
7. Airport areas in the Paris Region in the avant-garde of major contemporary transformations, accessed August 7, 2025, https://en.institutparisregion.fr/resources/publications/airport-areas-in-the-paris-region-in-the-avant-garde-of-major-contemporary-transformations/
8. Groupe ADP Advances Global Growth and Innovation with Strong 2024 Results, accessed August 7, 2025, https://airportir.com/operator-profiles/features/groupe-adp-advances-global-growth-and-innovation-with-strong-2024-results
9. Interview – Expanding the Extime platform at Paris airports and …, accessed August 7, 2025, https://moodiedavittreport.com/interview-expanding-the-extime-platform-at-paris-airports-and-beyond/
10. Strategy – Out-of-terminal real estate – Groupe ADP – Paris Aéroport, accessed August 7, 2025, https://www.parisaeroport.fr/en/professionals/real-estate/outside-terminal-real-estate/strategy
11. Real estate – Groupe ADP – Paris Aéroport, accessed August 7, 2025, https://www.parisaeroport.fr/en/professionals/real-estate
12. Aéroports de Paris | Investor Relations / Filings / Financial statement – FinancialReports.eu, accessed August 7, 2025, https://financialreports.eu/companies/aeroports-de-paris/
13. Investor relations – Paris Aéroport, accessed August 7, 2025, https://www.parisaeroport.fr/en/group/finance/investor-relations
14. synthesis report – recommendations for the evolution of the …, accessed August 7, 2025, https://www.autorite-transports.fr/wp-content/uploads/2023/12/evolution-du-cadre-de-regulation-rapport-synthetique-en_vf.pdf
15. The French Transport Regulatory Authority (ART) issues concrete recommendations to improve the efficiency of the regulatory framework of France’s largest airports – Autorité de Régulation des Transports, accessed August 7, 2025, https://www.autorite-transports.fr/wp-content/uploads/2023/09/regulatory-framework-airport-eng-v2.pdf
16. Solid annual results 2024 targets met – Groupe ADP – Service presse, accessed August 7, 2025, https://presse.groupeadp.fr/2024-full-year-results/
17. Groupe ADP – Wikipedia, accessed August 7, 2025, https://en.wikipedia.org/wiki/Groupe_ADP
18. Paris-Charles de Gaulle celebrates 50 years of History and innovation, accessed August 7, 2025, https://www.parisaeroport.fr/en/group/strategy/history/paris-cdg-celebrates-50-years-of-history-and-innovation
19. List of the busiest airports in Europe – Wikipedia, accessed August 7, 2025, https://en.wikipedia.org/wiki/List_of_the_busiest_airports_in_Europe
20. UNIVERSAL REGISTRATION DOCUMENT 2023 – Paris Aéroport, accessed August 7, 2025, https://www.parisaeroport.fr/docs/default-source/groupe-fichiers/finance/information-r%C3%A9glement%C3%A9e-amf/documents-de-r%C3%A9f%C3%A9rence/2023/2023-universal-registration-document.pdf
21. Aéroport de Paris SA – 2022 Full-year results – GlobeNewswire, accessed August 7, 2025, https://www.globenewswire.com/news-release/2023/02/16/2609337/0/en/A%C3%A9roport-de-Paris-SA-2022-Full-year-results.html
22. Europe’s airports exceed pre-pandemic passenger traffic in 2024 …, accessed August 7, 2025, https://moodiedavittreport.com/europes-airports-exceed-pre-pandemic-passenger-traffic-in-2024-with-4-growth-forecast-in-2025/
23. How ‘Connect France’ Will Make Paris-Charles de Gaulle a Benchmark in Aviation: All That You Need To Know – Travel And Tour World, accessed August 7, 2025, https://www.travelandtourworld.com/news/article/how-connect-france-will-make-paris-charles-de-gaulle-a-benchmark-in-aviation-all-that-you-need-to-know/
24. Aeroports de Paris SA (AEOXF) Q2 2025 Earnings Call Transcript | Seeking Alpha, accessed August 7, 2025, https://seekingalpha.com/article/4807542-aeroports-de-paris-sa-aeoxf-q2-2025-earnings-call-transcript
25. Vienna Airport Reaches Near Pre-Pandemic Passenger Levels in ‘Second Best’ Year, accessed August 7, 2025, https://etias.com/articles/vienna-airport-growth-2023
26. 23FY VISUAL FACT BOOK – Fraport AG, accessed August 7, 2025, https://www.geschaeftsbericht.fraport.de/ecomaXL/files/Visual_Fact_Book_2023.pdf
27. Integrated Report – Flughafen Zürich AG – Zurich Airport, accessed August 7, 2025, https://report.flughafen-zuerich.ch/2023/ar/app/uploads/Integrated_Report_2023_FZAG.pdf
28. Annual Report 2023, accessed August 7, 2025, https://www.annual-report.fraport.com/annual-report/2023/en/
29. Flughafen Wien AG announces successful results in 2023 Good business development in all areas leads to a significant revenue a, accessed August 7, 2025, https://www.viennaairport.com/jart/prj3/news_press/uploads/db-con_def-uploads/va-news/PA2024/E-15_2024.pdf
30. Zurich Airport Ltd.: Financial Year 2023 – Flughafen Zürich News, accessed August 7, 2025, https://newsroom.flughafen-zuerich.ch/en/zurich-airport-ltd-financial-year-2023/
31. Flughafen Wien H1/2023 Results, accessed August 7, 2025, https://www.viennaairport.com/jart/prj3/va/uploads/data-uploads/IR/2023/Q2%2023%20Results%20Presentation%20EN.pdf
32. financial release – full-year 2022 results up sharply all groupe adp’s annual objectives were met or exceeded – Paris Aéroport, accessed August 7, 2025, https://www.parisaeroport.fr/docs/default-source/groupe-fichiers/finance/relations-investisseurs/information-financi%C3%A8re/r%C3%A9sultats-et-chiffre-d’affaires/2022/adp-sa-2022-full-year-results.pdf?sfvrsn=36b09084_2
33. 2024 half-year results: Good operating and financial performance …, accessed August 7, 2025, https://presse.groupeadp.fr/2024-half-yearresults/
34. 2022 Full-Year results ups sharply. All Groupe ADP’s objectives were met or exceeded, accessed August 7, 2025, https://presse.groupeadp.fr/2022full-year-results/
35. Groupe ADP launches Extime, its new airport retail and hospitality brand – Paris Aéroport, accessed August 7, 2025, https://www.parisaeroport.fr/en/group/group-news/extime
36. Extime, the new retail and hospitality brand of Groupe ADP – S2H Communication, accessed August 7, 2025, https://www.s2hcommunication.com/index.php/en/blog/extime-the-new-retail-and-hospitality-brand-of-groupe-adp
37. Groupe ADP’s new retail and hospitality brand, accessed August 7, 2025, https://presse.groupeadp.fr/wp-content/uploads/2023/03/5fd3713f508dade8b83a305bee7addad.pdf
38. Groupe ADP adopts ‘Pioneers Strategy’; launches new Extime retail brand – TRBusiness, accessed August 7, 2025, https://www.trbusiness.com/regional-news/europe/groupe-adp-adopts-pioneers-strategy-launches-new-extime-retail-brand/216335
39. New Terminal of the Paris Roissy Airport, France – Ej Atlas, accessed August 7, 2025, https://ejatlas.org/conflict/new-terminal-of-the-paris-roissy-airport
40. French Govt to reconsider Terminal 4 project at Paris-CDG – British Aviation Group, accessed August 7, 2025, https://www.britishaviationgroup.co.uk/knowledge/french-govt-to-reconsider-terminal-4-project-at-paris-cdg/
41. CONSULTATION PROCESS ON THE 2035/2050 DEVELOPMENT VISION FOR PARIS-CHARLES DE GAULLE – Groupe ADP, accessed August 7, 2025, https://presse.groupeadp.fr/wp-content/uploads/2025/04/0a22bfcb79620583b114e59628ec582d.pdf
42. French Airports Case Study | TSE – Toulouse School of Economics, accessed August 7, 2025, https://www.tse-fr.eu/chapters/french-airports-case-study
43. 2016-2020 Economic – Regulation Agreement – Paris Aéroport, accessed August 7, 2025, https://www.parisaeroport.fr/docs/default-source/groupe-fichiers/finance/relations-investisseurs/r%C3%A9gulation/2016-2020/21012015—a%C3%A9roports-de-paris—era-2016-2020-proposal-conference-call.pdf?sfvrsn=b12c06bd_4
44. 2021-2025 Economic Regulation Agreement Availability of the public consultation document, accessed August 7, 2025, https://presse.groupeadp.fr/strong2021-2025-economic-regulation-agreement-strongbr-strongavailability-of-the-public-consultation-document-strong/
45. Economic Regulation Agreement – Groupe ADP – Paris Aéroport, accessed August 7, 2025, https://www.parisaeroport.fr/en/group/finance/investor-relations/regulation
46. FY 2024 – Press Release – Annual – Paris Aéroport, accessed August 7, 2025, https://www.parisaeroport.fr/docs/default-source/groupe-fichiers/finance/relations-investisseurs/information-financi%C3%A8re/r%C3%A9sultats-et-chiffre-d’affaires/2024/adp-2024-full-year-results.pdf?sfvrsn=30f7a7bd_2
47. Aéroports de Paris ADP – Company ESG Risk Rating – Sustainalytics, accessed August 7, 2025, https://www.sustainalytics.com/esg-rating/a-roports-de-paris-adp/1008753024
48. Aeroports De Paris Stock Price Today | EPA: ADP Live – Investing.com, accessed August 7, 2025, https://www.investing.com/equities/aeroports-paris
49. GROUPE ADP (EPA:ADP) | Aéroports de Paris SA – 2023 Full-year results – WebDisclosure, accessed August 7, 2025, https://www.webdisclosure.com/press-release/aeroports-de-paris-sa-2023-full-year-results-EV3kMcCF6q1
50. Annual Report 2023, accessed August 7, 2025, https://www.annual-report.fraport.com/ecomaXL/files/Annual_Report_2023.pdf
51. Multi-year comparison – Zurich Airport Ltd. – Annual Report 2024, accessed August 7, 2025, https://report.flughafen-zuerich.ch/2024/ar/en/kennzahlen