|
Market Closed -
OTC Markets
|
5-day change | 1st Jan Change | ||
| - USD | -.--% |
|
-.--% | - |
| 19/09 | Europe slips, Stellantis ends at the bottom of the MIB | AN |
| 18/09 | MIB slips; Hera and Saipem lead declines | AN |
Company Valuation: Maire S.p.A.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,364 | 1,016 | 1,608 | 2,702 | 4,266 | 4,052 | - | - |
| Change | - | -25.5% | 58.27% | 68.05% | 57.89% | -5.01% | - | - |
| Enterprise Value (EV) 1 | 1,580 | 1,016 | 1,251 | 2,230 | 3,775 | 3,762 | 3,700 | 3,602 |
| Change | - | -35.73% | 23.15% | 78.27% | 69.26% | -0.33% | -1.65% | -2.66% |
| P/E | 16.4x | 11.3x | 12.9x | 13.7x | 16.4x | 13.8x | 12.1x | 11x |
| PBR | 2.77x | - | 3.06x | 4.55x | 5.97x | 5.07x | 4.44x | 3.87x |
| PEG | - | 1.44x | 0.3x | 0.2x | 0.5x | 1.1x | 0.9x | 1.1x |
| Capitalization / Revenue | 0.48x | 0.29x | 0.38x | 0.46x | 0.6x | 0.53x | 0.5x | 0.48x |
| EV / Revenue | 0.55x | 0.29x | 0.29x | 0.38x | 0.53x | 0.49x | 0.46x | 0.42x |
| EV / EBITDA | 9.1x | 4.85x | 4.56x | 5.77x | 7.55x | 6.68x | 5.89x | 5.29x |
| EV / EBIT | 12.2x | 6.43x | 5.78x | 6.93x | 8.76x | 7.71x | 6.75x | 6.02x |
| EV / FCF | 9.53x | - | 3.73x | 9.13x | 14.3x | 14.9x | 13.4x | 10.9x |
| FCF Yield | 10.5% | - | 26.8% | 10.9% | 6.97% | 6.7% | 7.44% | 9.18% |
| Dividend per Share 2 | 0.1832 | - | 0.197 | 0.356 | 0.585 | 0.6218 | 0.7125 | 0.7821 |
| Rate of return | 4.4% | - | 4.01% | 4.31% | 4.48% | 5.01% | 5.74% | 6.3% |
| EPS 2 | 0.254 | 0.274 | 0.382 | 0.605 | 0.798 | 0.8967 | 1.022 | 1.128 |
| Distribution rate | 72.1% | - | 51.6% | 58.8% | 73.3% | 69.3% | 69.7% | 69.4% |
| Net sales 1 | 2,865 | 3,464 | 4,260 | 5,900 | 7,097 | 7,601 | 8,058 | 8,486 |
| EBITDA 1 | 173.7 | 209.3 | 274.4 | 386.4 | 500.1 | 563 | 627.8 | 680.8 |
| EBIT 1 | 130 | 158 | 216.5 | 321.6 | 431 | 487.9 | 548.5 | 598 |
| Net income 1 | 83.3 | 89.89 | 125.4 | 198.7 | 260.3 | 285.8 | 317.4 | 350.4 |
| Net Debt 1 | 216.8 | - | -356.8 | -471.7 | -491.2 | -289.9 | -352 | -450.4 |
| Reference price 2 | 4.16 | 3.10 | 4.91 | 8.26 | 13.05 | 12.41 | 12.41 | 12.41 |
| Nbr of stocks (in thousands) | 327,780 | 327,465 | 327,431 | 327,090 | 326,883 | 326,508 | - | - |
| Announcement Date | 25/2/22 | 1/3/23 | 5/3/24 | 3/3/25 | 4/3/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.25x | 0.66x | 6.73x | 1.71% | 7.25B | |
| 6.34x | 0.12x | 2.17x | 3.17% | 6.52B | |
| 14.02x | 0.5x | 6.77x | 4.95% | 4.71B | |
| 17.56x | 1.97x | 9.48x | 1.98% | 4.03B | |
| 12.55x | 0.48x | 5.18x | 3.08% | 1.56B | |
| 20.79x | 0.51x | 18.08x | 1.21% | 1.05B | |
| 10.26x | - | - | - | 708M | |
| Average | 13.54x | 0.71x | 8.07x | 2.68% | 3.69B | |
| Weighted average by Cap. | 12.50x | 0.68x | 6.37x | 2.8% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- MT Stock
- MRTCF Stock
- Valuation Maire S.p.A.
Select your edition
All financial news and data tailored to specific country editions
