Valuation Prysmian S.p.A.

Equities

Market Closed - Borsa Italiana Other stock markets 11:44:59 2024-09-13 am EDT			5-day change	1st Jan Change
61.94 ^EUR	+1.51%		+4.63%	+50.45%

Sep. 02	Prysmian updates on buyback program	AN
Aug. 26	Milan stock market little moved, consolidates recovery, strong Tim, weak banks	RE

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	5,657	7,656	8,722	9,133	11,227	17,938	-	-
Change	-	35.34%	13.92%	4.72%	22.93%	59.78%	-	-
Enterprise Value (EV) ¹	7,797	9,642	10,482	10,550	12,415	22,323	21,838	21,129
Change	-	23.66%	8.71%	0.65%	17.68%	79.81%	-2.17%	-3.25%
P/E ratio	19.4x	42.8x	28.3x	18.2x	22.4x	20.3x	16x	14.2x
PBR	2.34x	3.39x	2.99x	2.59x	3.17x	3.6x	3.13x	2.67x
PEG	-	-1.1x	0.4x	0.3x	-7.09x	0.3x	0.6x	1.1x
Capitalization / Revenue	0.49x	0.76x	0.68x	0.57x	0.73x	1.07x	0.94x	0.89x
EV / Revenue	0.68x	0.96x	0.82x	0.66x	0.81x	1.33x	1.14x	1.04x
EV / EBITDA	7.74x	11.5x	10.7x	7.61x	7.63x	11.6x	9.34x	8.45x
EV / EBIT	11.3x	18.7x	16.2x	9.43x	9.78x	15.2x	12x	10.6x
EV / FCF	14.6x	20.7x	20.2x	17.3x	15.2x	28.6x	23.2x	19.4x
FCF Yield	6.86%	4.82%	4.95%	5.77%	6.58%	3.5%	4.31%	5.14%
Dividend per Share ²	0.5	0.5	0.55	0.6	0.6	0.7889	0.9099	1.003
Rate of return	2.33%	1.72%	1.66%	1.73%	1.46%	1.27%	1.47%	1.62%
EPS ²	1.11	0.68	1.17	1.9	1.84	3.053	3.88	4.376
Distribution rate	45%	73.5%	47%	31.6%	32.6%	25.8%	23.4%	22.9%
Net sales ¹	11,519	10,016	12,736	16,067	15,354	16,840	19,183	20,268
EBITDA ¹	1,007	840	976	1,387	1,628	1,918	2,337	2,501
EBIT ¹	689	515	647	1,119	1,270	1,472	1,825	1,988
Net income ¹	292	178	308	504	529	852.8	1,074	1,192
Net Debt ¹	2,140	1,986	1,760	1,417	1,188	4,385	3,900	3,191
Reference price ²	21.49	29.08	33.11	34.66	41.17	61.94	61.94	61.94
Nbr of stocks (in thousands)	263,222	263,259	263,410	263,495	272,694	289,610	-	-
Announcement Date	3/5/20	3/11/21	3/1/22	3/9/23	2/29/24	-	-	-

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. ($)
PRYSMIAN S.P.A.	20.29x	1.33x	11.65x	+1.27%	19.91B
NEXANS	16.59x	0.83x	7.91x	+2.16%	5.85B
KEI INDUSTRIES LIMITED	54.84x	4.15x	37.99x	+0.09%	4.78B
NINGBO ORIENT WIRES & CABLES CO.,LTD.	25.81x	3.48x	18.21x	+1.11%	4.54B
RIYADH CABLES GROUP COMPANY	23.51x	2.09x	19.61x	+2.80%	4.24B
R R KABEL LIMITED	47.52x	2.44x	34.03x	+0.43%	2.23B
LS CORP.	7.4x	0.33x	5.59x	+1.57%	2.11B
TAIHAN CABLE & SOLUTION CO., LTD.	22.23x	0.68x	13.8x	-	1.58B
Average	27.27x	1.92x	18.60x	+1.35%	5.65B
Weighted average by Cap.	25.12x	1.83x	16.25x	+1.37%