INDUSTRIE DE NORA S.P.A. |
Real-time
Other stock markets
|
5-day change | 1st Jan Change | ||
| 13.86 EUR | -0.50% |
|
+4.52% | -11.66% |
| May. 09 | Mib bearish; Nexi confirmed as outperformer | AN |
| May. 09 | Stock markets cautious but positive; Nexi bullish after accounts | AN |
Valuation
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Capitalization 1 | 2,892 | 3,147 | 2,768 | - | - |
| Enterprise Value (EV) 1 | 2,841 | 3,079 | 2,709 | 2,697 | 2,655 |
| P/E ratio | 30.5 x | 13.8 x | 34.5 x | 27.2 x | 24.7 x |
| Yield | 0.84% | 0.78% | 0.84% | 1% | 1.12% |
| Capitalization / Revenue | 3.39 x | 3.67 x | 3.09 x | 2.79 x | 2.5 x |
| EV / Revenue | 3.33 x | 3.6 x | 3.02 x | 2.72 x | 2.39 x |
| EV / EBITDA | 14.9 x | 18 x | 16.3 x | 15 x | 13.4 x |
| EV / FCF | 42.5 x | - | 46.4 x | 57.1 x | 76.1 x |
| FCF Yield | 2.35% | - | 2.16% | 1.75% | 1.31% |
| Price to Book | 3.9 x | 3.5 x | 2.97 x | 2.75 x | 2.53 x |
| Nbr of stocks (in thousands) | 201,685 | 200,573 | 198,685 | - | - |
| Reference price 2 | 14.34 | 15.69 | 13.93 | 13.93 | 13.93 |
| Announcement Date | 3/23/23 | 3/18/24 | - | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 852.8 | 856.4 | 896.3 | 992.3 | 1,109 |
| EBITDA 1 | - | 190.8 | 171.1 | 166.6 | 179.5 | 198.8 |
| EBIT 1 | - | 151.1 | 140.5 | 132.5 | 143 | 160 |
| Operating Margin | - | 17.72% | 16.41% | 14.78% | 14.41% | 14.43% |
| Earnings before Tax (EBT) 1 | - | 120.4 | 265.3 | 108.7 | - | - |
| Net income 1 | 66.7 | 89.56 | 231.1 | 80.42 | - | - |
| Net margin | - | 10.5% | 26.99% | 8.97% | - | - |
| EPS 2 | 0.3800 | 0.4700 | 1.140 | 0.4037 | 0.5124 | 0.5644 |
| Free Cash Flow 1 | - | 66.83 | - | 58.4 | 47.2 | 34.9 |
| FCF margin | - | 7.84% | - | 6.52% | 4.76% | 3.15% |
| FCF Conversion (EBITDA) | - | 35.03% | - | 35.05% | 26.29% | 17.55% |
| FCF Conversion (Net income) | - | 74.62% | - | 72.62% | - | - |
| Dividend per Share 2 | - | 0.1200 | 0.1230 | 0.1166 | 0.1391 | 0.1556 |
| Announcement Date | 3/2/22 | 3/23/23 | 3/18/24 | - | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 206.2 | 236.2 | 216.9 | 203.5 | 420.4 | 209.4 | 226.7 | 189.1 | 224.7 | 243.1 | 244.6 | - | - |
| EBITDA 1 | - | - | - | - | 86.1 | - | 46.8 | 35.9 | 42.18 | 47.37 | 50.27 | - | - |
| EBIT 1 | - | - | - | - | - | - | 38 | 27.7 | 32.26 | 36.99 | 38.2 | - | - |
| Operating Margin | - | - | - | - | - | - | 16.76% | 14.65% | 14.36% | 15.22% | 15.62% | - | - |
| Earnings before Tax (EBT) | - | - | - | - | 64.4 | - | 38.3 | - | - | - | - | - | - |
| Net income 1 | - | - | - | - | 46.7 | - | 32.4 | 17.88 | 22.36 | 26.24 | - | - | - |
| Net margin | - | - | - | - | 11.11% | - | 14.29% | 9.46% | 9.95% | 10.79% | - | - | - |
| EPS 2 | - | - | - | - | - | - | 0.1600 | 0.0900 | 0.0986 | 0.1269 | 0.1237 | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - | 0.1020 | - | - | - | 0.1281 |
| Announcement Date | 11/9/22 | 3/23/23 | 5/11/23 | 7/31/23 | 7/31/23 | 11/8/23 | 3/18/24 | 5/8/24 | - | - | - | - | - |
1EUR in Million2EUR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | - | 51.3 | 68.2 | 59 | 71 | 112 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | - | 66.8 | - | 58.4 | 47.2 | 34.9 |
| ROE (net income / shareholders' equity) | - | 15% | 28% | 8.54% | 10.5% | 10.7% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - |
| Book Value Per Share 2 | - | 3.680 | 4.490 | 4.700 | 5.070 | 5.500 |
| Cash Flow per Share 2 | - | 0.5900 | 0.8700 | 0.5400 | - | - |
| Capex 1 | - | 46.1 | 81 | 107 | 97.3 | 102 |
| Capex / Sales | - | 5.41% | 9.46% | 11.96% | 9.81% | 9.24% |
| Announcement Date | 3/2/22 | 3/23/23 | 3/18/24 | - | - | - |
1EUR in Million2EUR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
5
Last Close Price
13.93
EUR
Average target price
16.74
EUR
Spread / Average Target
+20.17%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -11.66% | 3.01B | |
| +14.23% | 87.82B | |
| +20.09% | 71.12B | |
| +19.98% | 37.43B | |
| +25.73% | 34.86B | |
| +5.04% | 27.53B | |
| +11.16% | 27.51B | |
| +5.65% | 27.38B | |
| +14.02% | 26.56B | |
| +20.39% | 25.45B |
- Stock Market
- Equities
- DNR Stock
- Financials Industrie De Nora S.p.A.
