Company Valuation: Reply S.p.A.

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 2,598 3,565 6,673 3,980 4,455 5,812 5,812 -
Change - 37.22% 87.18% -40.35% 11.92% 30.46% 0% -
Enterprise Value (EV) 1 2,493 3,406 6,480 3,910 4,250 5,526 5,356 5,160
Change - 36.64% 90.23% -39.66% 8.7% 30.04% -3.08% -3.66%
P/E ratio 22.8x 28.9x 44.3x 20.9x 23.9x 27.6x 24x 21.3x
PBR 4.45x 5.28x 8.22x 4.12x 4.01x 4.51x 3.9x 3.39x
PEG - 3.38x 2x 0.8x -10.22x 2.2x 1.6x 1.7x
Capitalization / Revenue 2.2x 2.85x 4.5x 2.1x 2.1x 2.54x 2.3x 2.11x
EV / Revenue 2.11x 2.72x 4.37x 2.07x 2.01x 2.41x 2.12x 1.87x
EV / EBITDA 13x 16.4x 24.7x 11.5x 12.1x 14.2x 12.6x 11.1x
EV / EBIT 16.1x 20.1x 31x 13.7x 14.5x 17.4x 15.1x 13.2x
EV / FCF 13.4x 16x 38x 27.4x 19.3x 28.6x 24x 20.9x
FCF Yield 7.47% 6.24% 2.63% 3.65% 5.19% 3.49% 4.17% 4.77%
Dividend per Share 2 0.52 0.56 0.8 1 1 1.135 1.286 1.437
Rate of return 0.75% 0.59% 0.45% 0.93% 0.84% 0.73% 0.82% 0.92%
EPS 2 3.04 3.3 4.03 5.13 5.01 5.653 6.506 7.304
Distribution rate 17.1% 17% 19.9% 19.5% 20% 20.1% 19.8% 19.7%
Net sales 1 1,182 1,250 1,484 1,891 2,118 2,291 2,531 2,753
EBITDA 1 191.3 207.9 262.8 340.3 352.1 388.2 426.7 465
EBIT 1 155.3 169.5 209.3 285.5 292.7 317.3 353.7 391.4
Net income 1 113.9 123.6 150.7 192.2 186.7 215.8 246 273.1
Net Debt 1 -105 -158.7 -193.2 -70.57 -204.9 -285.2 -455.6 -651.7
Reference price 2 69.45 95.30 178.70 107.00 119.50 155.90 155.90 155.90
Nbr of stocks (in thousands) 37,407 37,407 37,341 37,200 37,278 37,278 37,278 -
Announcement Date 3/13/20 3/15/21 3/15/22 3/14/23 3/13/24 - - -
1EUR in Million2EUR
Estimates

P/E ratio, Detailed evolution

Add to a list
P/E ratio EV / Sales EV / EBITDA Yield Capi. ($)
27.19x2.38x14.03x+0.74%5.97B
41.36x14.58x26.53x+0.56%39.25B
29.14x4.4x11.32x+1.23%19.71B
25.3x0.96x13.15x+2.15%8.24B
12.32x0.31x2.85x+2.46%6.54B
25.44x1.84x12.2x+1.94%4.49B
26.31x - - +1.67%3.17B
120.83x - - - 2.06B
33.51x1.95x22.87x - 1.98B
Average 37.94x 3.77x 14.70x +1.54% 10.16B
Weighted average by Cap. 34.59x 8.07x 18.28x +1.13%
See all sector valuations

Year-on-year evolution of the PER

evolution-chart REPLY-S-P-A

Historical PBR trend

evolution-chart REPLY-S-P-A

Evolution Enterprise Value / Sales

evolution-chart REPLY-S-P-A

Change in Enterprise Value/EBITDA

evolution-chart REPLY-S-P-A

Year-on-year evolution of the Yield

evolution-chart REPLY-S-P-A
  1. Stock Market
  2. Equities
  3. REY Stock
  4. Valuation Reply S.p.A.