WEBUILD S.P.A. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2.278 EUR | +5.17% |
|
+1.42% | +24.69% |
| Apr. 26 | Mib up; US stocks up after PCE data | AN |
| Apr. 26 | Stock markets up; Tenaris good after quarterly report | AN |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 699.4 | 1,440 | 1,061 | 2,087 | 1,362 | 2,281 | 2,281 | - |
| Enterprise Value (EV) 1 | 1,559 | 2,071 | 1,503 | 1,620 | 1,362 | 1,824 | 1,640 | 1,587 |
| P/E ratio | 12.9 x | -40.1 x | 7.39 x | -6.3 x | 138 x | 18.3 x | 11.1 x | 11.7 x |
| Yield | 18.4% | 1.87% | 4.65% | 2.64% | - | 2.61% | 3.53% | 4.11% |
| Capitalization / Revenue | 0.13 x | 0.27 x | 0.2 x | 0.32 x | 0.17 x | 0.18 x | 0.2 x | 0.19 x |
| EV / Revenue | 0.29 x | 0.39 x | 0.28 x | 0.25 x | 0.17 x | 0.18 x | 0.15 x | 0.13 x |
| EV / EBITDA | 3.9 x | 4.9 x | 1.93 x | 3.59 x | 2.38 x | 2.23 x | 1.77 x | 1.55 x |
| EV / FCF | -3.62 x | -172 x | 49.3 x | 1.61 x | - | 16.4 x | -2.32 x | 13.2 x |
| FCF Yield | -27.7% | -0.58% | 2.03% | 62.3% | - | 6.08% | -43.1% | 7.6% |
| Price to Book | 0.83 x | 0.63 x | 0.74 x | 1.22 x | 0.85 x | 1.32 x | 1.29 x | 1.33 x |
| Nbr of stocks (in thousands) | 490,684 | 892,457 | 892,457 | 1,000,229 | 985,202 | 995,700 | 995,700 | - |
| Reference price 2 | 1.416 | 1.605 | 1.182 | 2.080 | 1.375 | 2.278 | 2.278 | 2.278 |
| Announcement Date | 3/15/19 | 3/11/20 | 3/22/21 | 3/18/22 | 3/16/23 | 3/15/24 | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 5,414 | 5,331 | 5,315 | 6,552 | 8,091 | 9,951 | 11,172 | 11,969 |
| EBITDA 1 | 400 | 422.6 | 779.1 | 451.3 | 572 | 819 | 925.1 | 1,024 |
| EBIT 1 | 221 | 183.9 | 563.3 | 197.6 | 321 | 475 | 545.9 | 637.7 |
| Operating Margin | 4.08% | 3.45% | 10.6% | 3.02% | 3.97% | 4.77% | 4.89% | 5.33% |
| Earnings before Tax (EBT) 1 | -34.21 | 55.91 | 174.1 | 80.27 | 110.8 | 263.5 | 376.9 | 494 |
| Net income 1 | 54.2 | -22.13 | 147 | -304.9 | 9.893 | 124 | 198.8 | 196.5 |
| Net margin | 1% | -0.42% | 2.77% | -4.65% | 0.12% | 1.25% | 1.78% | 1.64% |
| EPS 2 | 0.1100 | -0.0400 | 0.1600 | -0.3300 | 0.0100 | 0.1246 | 0.2049 | 0.1955 |
| Free Cash Flow 1 | -431.2 | -12.07 | 30.5 | 1,009 | - | 114.8 | -707 | 120.6 |
| FCF margin | -7.96% | -0.23% | 0.57% | 15.39% | - | 1.21% | -6.33% | 1.01% |
| FCF Conversion (EBITDA) | - | - | 3.92% | 223.51% | - | 15.48% | - | 11.78% |
| FCF Conversion (Net income) | - | - | 20.75% | - | - | 87.78% | - | 61.37% |
| Dividend per Share 2 | 0.2600 | 0.0300 | 0.0550 | 0.0550 | - | 0.0594 | 0.0805 | 0.0937 |
| Announcement Date | 3/15/19 | 3/11/20 | 3/22/21 | 3/18/22 | 3/16/23 | 3/15/24 | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2019 S1 | 2021 S1 | 2021 S2 | 2022 S1 | 2023 S1 | 2023 S2 |
|---|---|---|---|---|---|---|
| Net sales 1 | 2,614 | 3,047 | - | 3,873 | 4,564 | 5,030 |
| EBITDA 1 | 238.6 | 183.4 | 267.9 | 251.3 | 288.6 | 441 |
| EBIT 1 | 137.8 | 47.09 | 150.5 | 124.2 | 138.6 | 302 |
| Operating Margin | 5.27% | 1.55% | - | 3.21% | 3.04% | 6% |
| Earnings before Tax (EBT) | - | -10.44 | - | - | - | - |
| Net income | - | -59.36 | -245.6 | -5.57 | -33.05 | - |
| Net margin | - | -1.95% | - | -0.14% | -0.72% | - |
| EPS | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 7/30/19 | 7/31/21 | 3/18/22 | 7/29/22 | 7/28/23 | - |
1EUR in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 860 | 631 | 442 | - | - | - | - | - |
| Net Cash position 1 | - | - | - | 467 | - | 393 | 641 | 694 |
| Leverage (Debt/EBITDA) | 2.149 x | 1.494 x | 0.5672 x | - | - | - | - | - |
| Free Cash Flow 1 | -431 | -12.1 | 30.5 | 1,009 | - | 115 | -707 | 121 |
| ROE (net income / shareholders' equity) | 6.57% | -1.98% | 8.19% | -20.3% | 0.62% | 9.28% | 14.5% | 15.3% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - | - |
| Book Value Per Share 2 | 1.700 | 2.560 | 1.600 | 1.700 | 1.620 | 1.720 | 1.770 | 1.710 |
| Cash Flow per Share 2 | 0.5100 | 0.1600 | 0.2200 | 1.300 | 0.0300 | 0.4800 | 0.6600 | - |
| Capex 1 | 119 | 98.9 | 166 | 205 | - | 411 | 625 | 505 |
| Capex / Sales | 2.2% | 1.85% | 3.11% | 3.13% | - | 4.32% | 5.59% | 4.22% |
| Announcement Date | 3/15/19 | 3/11/20 | 3/22/21 | 3/18/22 | 3/16/23 | 3/15/24 | - | - |
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
B+
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
5
Last Close Price
2.278
EUR
Average target price
2.75
EUR
Spread / Average Target
+20.72%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +24.69% | 2.43B | |
| -2.29% | 67.67B | |
| +2.13% | 59.37B | |
| +21.25% | 38.3B | |
| +11.23% | 30.73B | |
| +2.06% | 26.35B | |
| +22.89% | 22.01B | |
| +15.06% | 19.47B | |
| +22.99% | 17.6B | |
| +64.33% | 16.64B |
- Stock Market
- Equities
- WBD Stock
- Financials Webuild S.p.A.
