Company Valuation: Inwit S.p.A.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 9,535 10,252 9,037 10,849 9,145 7,658 7,658 -
Change - 7.52% -11.85% 20.06% -15.71% -16.26% 0% -
Enterprise Value (EV) 1 13,246 14,305 13,116 15,056 13,662 12,486 12,704 12,871
Change - 7.99% -8.31% 14.8% -9.26% -8.61% 1.75% 1.32%
P/E ratio 55.2x 53.7x 30.8x 32.3x 26x 20.4x 18.8x 19.8x
PBR 1.89x 2.29x 2.02x 2.5x 2.24x 2.08x 2.19x 2.33x
PEG - 5.1x 0.6x 2x 4.2x 2x 2.17x -3.87x
Capitalization / Revenue 14.4x 13.1x 10.6x 11.3x 8.83x 7.09x 6.75x 6.45x
EV / Revenue 20x 18.2x 15.4x 15.7x 13.2x 11.6x 11.2x 10.8x
EV / EBITDA 21.7x 20x 16.8x 17.1x 14.4x 12.7x 12.3x 11.9x
EV / EBIT 44.5x 40.3x 31.4x 29.6x 24.4x 21x 19.7x 18.5x
EV / FCF 33.3x 39x 26.7x 24.6x 22x 19.9x 19.2x 21.5x
FCF Yield 3% 2.56% 3.75% 4.06% 4.55% 5.02% 5.21% 4.64%
Dividend per Share 2 0.3 0.3225 0.3472 0.48 0.52 0.5607 0.5928 0.6284
Rate of return 3.02% 3.02% 3.69% 4.19% 5.3% 6.62% 6.99% 7.42%
EPS 2 0.18 0.199 0.306 0.355 0.377 0.4156 0.4515 0.4284
Distribution rate 167% 162% 113% 135% 138% 135% 131% 147%
Net sales 1 663.4 785.1 853 960.3 1,036 1,080 1,135 1,188
EBITDA 1 610.5 714.9 781.4 878.6 946.7 986.3 1,036 1,085
EBIT 1 297.4 354.7 417.7 508.1 558.9 594.4 645.4 695.1
Net income 1 156.7 191.4 293.3 339.5 353.8 383.3 412.2 391.4
Net Debt 1 3,712 4,053 4,079 4,207 4,517 4,828 5,046 5,214
Reference price 2 9.930 10.680 9.414 11.450 9.815 8.475 8.475 8.475
Nbr of stocks (in thousands) 960,200 959,913 959,906 947,551 931,774 903,589 903,589 -
Announcement Date 3/4/21 2/24/22 3/3/23 3/7/24 3/5/25 - - -
1EUR in Million2EUR
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
20.39x11.56x12.66x6.62% 8.88B
16.49x4.14x7.57x4.27% 12.97B
28.37x - - 1.16% 3.75B
8.46x8.57x8.8x9.42% 3.16B
19.46x6.25x7.61x4.27% 2.48B
79.3x7.07x10.03x6.41% 2.39B
23.99x9.19x10.94x3.12% 2.07B
-4.36x3.38x8.35x-.--% 1.92B
7.48x5.44x6.51x3.95% 1.65B
8.12x - - 9.26% 1.63B
Average 20.77x 6.95x 9.06x 4.85% 4.09B
Weighted average by Cap. 20.36x 7.05x 9.31x 4.94%

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

  1. Stock Market
  2. Equities
  3. INW Stock
  4. Valuation Inwit S.p.A.