Valuation Amplifon S.p.A.

Equities

Market Closed - Borsa Italiana Other stock markets 16:45:00 21/05/2026 BST			After hours 17:51:03
10.60 ^EUR	-0.14%		9.801	-7.54%

05:29pm	Amplifon SpA ABO books covered, further guidance to follow, says bookrunner	RE
05:04pm	Amplifon approves capital increase for acquisition of GN Store Nord's Hearing business	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	10,667	6,249	7,068	5,604	3,024	2,335	-	-
Change	-	-41.42%	13.1%	-20.71%	-46.03%	-22.8%	-	-
Enterprise Value (EV) ¹	11,539	7,581	8,399	7,059	4,545	3,905	3,645	3,599
Change	-	-34.3%	10.79%	-15.95%	-35.62%	-14.09%	-6.66%	-1.26%
P/E ratio	67.6x	34.9x	45.2x	38.6x	33.5x	19.7x	13.9x	11.8x
PBR	11.5x	6.02x	6.43x	4.87x	3.03x	1.74x	1.93x	1.71x
PEG	-	2.6x	-3.5x	-5.46x	-0.9x	0.6x	0.3x	0.6x
Capitalization / Revenue	5.48x	2.95x	3.13x	2.33x	1.26x	0.96x	0.91x	0.86x
EV / Revenue	5.92x	3.58x	3.72x	2.93x	1.9x	1.61x	1.42x	1.33x
EV / EBITDA	23.9x	14.4x	15.5x	12.4x	8.41x	6.83x	5.82x	5.37x
EV / EBIT	44x	26.6x	30.7x	26.6x	16.2x	13.5x	10.4x	9.17x
EV / FCF	45.3x	30.7x	30.4x	23.2x	15.3x	15.2x	12.5x	11.5x
FCF Yield	2.21%	3.25%	3.29%	4.32%	6.54%	6.6%	7.97%	8.66%
Dividend per Share ²	0.26	0.29	0.29	0.29	0.29	0.2768	0.3085	0.3342
Rate of return	0.55%	1.04%	0.93%	1.17%	2.11%	2.61%	2.91%	3.15%
EPS ²	0.702	0.796	0.693	0.644	0.41	0.539	0.7612	0.9009
Distribution rate	37%	36.4%	41.8%	45%	70.7%	51.3%	40.5%	37.1%
Net sales ¹	1,948	2,119	2,260	2,409	2,396	2,425	2,573	2,716
EBITDA ¹	482.8	525.3	541.6	567.7	540.4	571.5	626.2	670.7
EBIT ¹	262.1	285.3	274	265	281.3	289.6	349.8	392.2
Net income ¹	157.8	178.5	155.1	145.4	91.3	134.1	179.6	208
Net Debt ¹	871.2	1,332	1,331	1,455	1,521	1,570	1,310	1,264
Reference price ²	47.45	27.82	31.34	24.85	13.75	10.62	10.62	10.62
Nbr of stocks (in thousands)	224,815	224,622	225,517	225,501	219,937	219,945	-	-
Announcement Date	03/03/22	01/03/23	07/03/24	06/03/25	04/03/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AMPLIFON S.P.A.	19.69x	1.61x	6.83x	2.61%	2.72B
ABBOTT LABORATORIES	22.23x	3.3x	12.39x	2.8%	154B
MEDTRONIC PLC	18.9x	3.43x	12.34x	3.66%	100B
HOYA CORPORATION	36.11x	8.92x	24.01x	1.06%	55.82B
CENCORA, INC.	14.73x	0.17x	10.48x	0.9%	51.51B
BECTON, DICKINSON AND COMPANY	36.62x	2.94x	10.08x	2.63%	40.49B
MEDLINE INC.	34.54x	1.29x	11.34x	0.23%	30.65B
DEXCOM, INC.	29.26x	5.19x	16.57x	-.--%	27.57B
WEST PHARMACEUTICAL SERVICES, INC.	36.14x	6.26x	22.61x	0.29%	21.58B
TERUMO CORPORATION	25.26x	3.22x	13.13x	1.28%	21.76B
Average	27.35x	3.63x	13.98x	1.55%	50.64B
Weighted average by Cap.	25.32x	3.69x	13.89x	2.09%