Valuation Maire S.p.A.

Equities

Market Closed - Borsa Italiana Other stock markets 11:44:59 2024-09-11 am EDT			5-day change	1st Jan Change
7.400 ^EUR	0.00%		-1.53%	+50.71%

Sep. 02	Mib down; wait for European PMI data	AN
Aug. 30	Mib rises to 34,300; Popolare Sondrio best performer	AN

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	812.9	598.8	1,364	1,016	1,608	2,420	-	-
Change	-	-26.34%	127.72%	-25.5%	58.27%	50.56%	-	-
Enterprise Value (EV) ¹	1,022	904.3	1,580	1,016	1,251	2,108	2,052	1,970
Change	-	-11.53%	74.76%	-35.73%	23.15%	68.54%	-2.65%	-4%
P/E ratio	7.19x	10.4x	16.4x	11.3x	12.9x	11.9x	10x	8.38x
PBR	1.99x	1.45x	2.77x	-	3.06x	3.62x	3x	2.55x
PEG	-	-0.2x	0.4x	1.44x	0.3x	0.2x	0.5x	0.4x
Capitalization / Revenue	0.24x	0.23x	0.48x	0.29x	0.38x	0.4x	0.36x	0.32x
EV / Revenue	0.31x	0.34x	0.55x	0.29x	0.29x	0.35x	0.3x	0.26x
EV / EBITDA	4.34x	5.25x	9.1x	4.85x	4.56x	5.31x	4.46x	3.7x
EV / EBIT	5.41x	7.31x	12.2x	6.43x	5.78x	6.37x	5.28x	4.33x
EV / FCF	-46x	-19.8x	9.53x	-	3.73x	23x	17.9x	8.96x
FCF Yield	-2.17%	-5.06%	10.5%	-	26.8%	4.34%	5.6%	11.2%
Dividend per Share ²	-	0.116	0.1832	-	0.197	0.3178	0.4387	0.5714
Rate of return	-	6.37%	4.4%	-	4.01%	4.3%	5.93%	7.72%
EPS ²	0.344	0.176	0.254	0.274	0.382	0.6199	0.7373	0.8826
Distribution rate	-	65.9%	72.1%	-	51.6%	51.3%	59.5%	64.7%
Net sales ¹	3,338	2,631	2,865	3,464	4,260	6,035	6,775	7,594
EBITDA ¹	235.6	172.2	173.7	209.3	274.4	396.7	460.6	532.4
EBIT ¹	188.9	123.7	130	158	216.5	330.8	388.7	455
Net income ¹	113	57.8	83.3	89.89	125.4	205	243.1	288.6
Net Debt ¹	209.3	305.5	216.8	-	-356.8	-312.2	-368	-450
Reference price ²	2.474	1.822	4.160	3.102	4.910	7.400	7.400	7.400
Nbr of stocks (in thousands)	328,569	328,640	327,780	327,465	327,431	327,090	-	-
Announcement Date	3/11/20	3/10/21	2/25/22	3/1/23	3/5/24	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
MAIRE S.P.A.	11.99x	0.35x	5.34x	+4.27%	2.68B
CHINA NATIONAL CHEMICAL ENGINEERING CO., LTD	6.56x	0x	0.06x	+3.03%	5.41B
SAMSUNG E&A CO., LTD.	6.54x	0.3x	3.34x	+2.91%	3.51B
NICHIAS CORPORATION	11.47x	-	-	+2.10%	2.37B
TAIKISHA LTD.	14.05x	0.37x	5.41x	+2.98%	1.08B
TOYO ENGINEERING CORPORATION	6.76x	-	-	+3.70%	277M
AME ELITE CONSORTIUM	7.96x	1.04x	3.62x	+3.88%	234M
Average	9.33x	0.41x	3.55x	+3.27%	2.22B
Weighted average by Cap.	8.79x	0.20x	2.56x	+3.10%