ENPRO INC. |
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 147.8 USD | +0.18% |
|
+0.43% | -5.21% |
| May. 07 | Enpro's Q1 Adjusted Earnings, Net Sales Decline | MT |
| May. 07 | Transcript : Enpro Inc., Q1 2024 Earnings Call, May 07, 2024 |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 1,390 | 1,551 | 2,268 | 2,261 | 3,277 | 3,092 | - |
| Enterprise Value (EV) 1 | 1,898 | 1,813 | 3,056 | 2,735 | 3,572 | 3,522 | 3,388 |
| P/E ratio | 36.2 x | - | 12.9 x | 11.1 x | 149 x | 33.5 x | 23.3 x |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | 1.15 x | 1.44 x | 1.99 x | 2.06 x | 3.09 x | 2.85 x | 2.66 x |
| EV / Revenue | 1.57 x | 1.69 x | 2.68 x | 2.49 x | 3.37 x | 3.24 x | 2.92 x |
| EV / EBITDA | 11.2 x | 10.8 x | 14.7 x | 10.6 x | 15 x | 13.4 x | 11.8 x |
| EV / FCF | 17.4 x | 46.1 x | 24.8 x | 35.7 x | 20.5 x | 32.3 x | 21 x |
| FCF Yield | 5.75% | 2.17% | 4.03% | 2.8% | 4.89% | 3.09% | 4.76% |
| Price to Book | - | - | - | - | - | - | - |
| Nbr of stocks (in thousands) | 20,784 | 20,536 | 20,605 | 20,803 | 20,907 | 20,952 | - |
| Reference price 2 | 66.88 | 75.52 | 110.1 | 108.7 | 156.7 | 147.6 | 147.6 |
| Announcement Date | 2/25/20 | 2/23/21 | 2/22/22 | 2/21/23 | 2/20/24 | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,206 | 1,074 | 1,142 | 1,099 | 1,059 | 1,086 | 1,162 |
| EBITDA 1 | 169.4 | 168.3 | 208.4 | 257.4 | 238 | 263.4 | 288.3 |
| EBIT 1 | 56.6 | 25.9 | 94.3 | 72.2 | 76.8 | 185.8 | 213.7 |
| Operating Margin | 4.69% | 2.41% | 8.26% | 6.57% | 7.25% | 17.1% | 18.4% |
| Earnings before Tax (EBT) 1 | 4.3 | -26.8 | 212.4 | 28.3 | 37.7 | 122.6 | 164.2 |
| Net income 1 | 38.3 | 184.4 | 177.2 | 205.1 | 22.2 | 92.85 | 123.2 |
| Net margin | 3.18% | 17.17% | 15.52% | 18.66% | 2.1% | 8.55% | 10.6% |
| EPS 2 | 1.850 | - | 8.530 | 9.830 | 1.050 | 4.400 | 6.320 |
| Free Cash Flow 1 | 109.2 | 39.3 | 123.2 | 76.7 | 174.5 | 109 | 161.2 |
| FCF margin | 9.06% | 3.66% | 10.79% | 6.98% | 16.47% | 10.03% | 13.87% |
| FCF Conversion (EBITDA) | 64.46% | 23.35% | 59.12% | 29.8% | 73.32% | 41.36% | 55.89% |
| FCF Conversion (Net income) | 285.12% | 21.31% | 69.53% | 37.4% | 786.04% | 117.34% | 130.86% |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 2/25/20 | 2/23/21 | 2/22/22 | 2/21/23 | 2/20/24 | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 280.8 | 328.7 | 333.3 | 280.1 | 271.9 | 282.6 | 276.9 | 250.7 | 249.1 | 257.5 | 270.9 | 273.8 | 284.2 | 287.3 | 296.6 |
| EBITDA 1 | 47.7 | 67.9 | 82 | 71.3 | 53.4 | 79.2 | 64.9 | 57.7 | 46.9 | 70.3 | 65.4 | 70 | 69.57 | 74.2 | 76.7 |
| EBIT 1 | 6.6 | 27.4 | 49.7 | 21.7 | -38.2 | 43.8 | -19.4 | 31.9 | 20.5 | 28 | 47 | 51.53 | 51.1 | 49 | 51.5 |
| Operating Margin | 2.35% | 8.34% | 14.91% | 7.75% | -14.05% | 15.5% | -7.01% | 12.72% | 8.23% | 10.87% | 17.35% | 18.82% | 17.98% | 17.06% | 17.36% |
| Earnings before Tax (EBT) 1 | 116.4 | 21.2 | 39.3 | 35.9 | -56.5 | 34.1 | -28.6 | 22.9 | 9.3 | 14.3 | 31.4 | 38.55 | 38.3 | 42.3 | 45.4 |
| Net income 1 | 102.4 | 16.2 | 33.1 | 26.9 | 127 | 37.4 | -18.6 | 8.3 | -4.9 | 12.5 | 23.55 | 28.95 | 27.85 | 31.7 | 34.1 |
| Net margin | 36.47% | 4.93% | 9.93% | 9.6% | 46.71% | 13.23% | -6.72% | 3.31% | -1.97% | 4.85% | 8.69% | 10.57% | 9.8% | 11.03% | 11.5% |
| EPS 2 | 4.920 | 0.7700 | 1.590 | 1.260 | 6.110 | 1.790 | -0.8900 | 0.3900 | -0.2300 | 0.5900 | 1.070 | 1.390 | 1.340 | 1.510 | 1.620 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 2/22/22 | 5/2/22 | 8/2/22 | 11/1/22 | 2/21/23 | 5/2/23 | 8/8/23 | 10/31/23 | 2/20/24 | 5/7/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | 508 | 262 | 788 | 474 | 295 | 430 | 297 |
| Net Cash position 1 | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 2.999 x | 1.556 x | 3.78 x | 1.842 x | 1.239 x | 1.632 x | 1.028 x |
| Free Cash Flow 1 | 109 | 39.3 | 123 | 76.7 | 175 | 109 | 161 |
| ROE (net income / shareholders' equity) | 6.39% | 8.54% | 9.83% | 11% | 9.77% | 10.5% | 11.4% |
| ROA (Net income/ Total Assets) | 2.97% | 4.07% | 4.56% | 5.22% | 5.32% | 5.55% | 6.55% |
| Assets 1 | 1,290 | 4,526 | 3,883 | 3,928 | 417 | 1,673 | 1,880 |
| Book Value Per Share | - | - | - | - | - | - | - |
| Cash Flow per Share | - | - | - | - | - | - | - |
| Capex 1 | 21.6 | 18.3 | 18.8 | 29.4 | 33.9 | 60.1 | 44.5 |
| Capex / Sales | 1.79% | 1.7% | 1.65% | 2.67% | 3.2% | 5.53% | 3.83% |
| Announcement Date | 2/25/20 | 2/23/21 | 2/22/22 | 2/21/23 | 2/20/24 | - | - |
1USD in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
B+
Sell
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
147.6
USD
Average target price
175
USD
Spread / Average Target
+18.59%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -5.85% | 3.09B | |
| -12.46% | 13.25B | |
| +2.90% | 5.13B | |
| +23.45% | 4.85B | |
| -6.63% | 4.88B | |
| -21.41% | 4.32B | |
| +11.09% | 4.3B | |
| +9.60% | 3.88B | |
| +46.61% | 3.7B | |
| -1.82% | 3.23B |
- Stock Market
- Equities
- NPO Stock
- Financials Enpro Inc.
