Projected Income Statement: Fincantieri S.p.A.

Forecast Balance Sheet: Fincantieri S.p.A.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 859 2,531 2,271 1,281 1,872 1,439 1,359 1,335
Change - 194.64% -10.27% -43.59% 46.14% -23.13% -5.56% -1.77%
Announcement Date 23/03/22 07/03/23 07/03/24 24/03/25 25/03/26 - - -
1EUR in Million
Estimates

Cash Flow Forecast: Fincantieri S.p.A.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 358 295 258 263 389 369.2 378.6 390.8
Change - -17.6% -12.54% 1.94% 47.91% -5.1% 2.56% 3.22%
Free Cash Flow (FCF) 1 236 -353 379 182 207 -83.4 152.2 149.6
Change - -249.58% 207.37% -51.98% 13.74% -140.29% 282.53% -1.7%
Announcement Date 23/03/22 07/03/23 07/03/24 24/03/25 25/03/26 - - -
1EUR in Million
Estimates

Forecast Financial Ratios: Fincantieri S.p.A.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

        
EBITDA Margin (%) 7.16% 2.95% 5.19% 6.26% 7.41% 7.58% 8.07% 8.42%
EBIT Margin (%) 4.18% -0.13% 2.12% 3.03% 4% 4.21% 4.78% 5.11%
EBT Margin (%) 1.45% -4.12% -0.64% 0.44% 1.83% 2.17% 3% 3.7%
Net margin (%) 0.32% -4.13% -0.69% 0.41% 1.34% 1.53% 2.09% 2.44%
FCF margin (%) 3.41% -4.72% 4.95% 2.24% 2.25% -0.9% 1.51% 1.36%
FCF / Net Income (%) 1,072.73% 114.24% -715.09% 551.52% 168.29% -58.64% 72.29% 55.65%

Profitability

        
ROA - - - - 1.24% 1.38% 1.83% 2.19%
ROE 11.65% -14.81% -1.37% 8.91% 13.33% 12.46% 13.99% 15.55%

Financial Health

        
Leverage (Debt/EBITDA) 1.74x 11.45x 5.72x 2.52x 2.75x 2.04x 1.67x 1.44x
Debt / Free cash flow 3.64x -7.17x 5.99x 7.04x 9.04x -17.26x 8.93x 8.92x

Capital Intensity

        
CAPEX / Current Assets (%) 5.18% 3.94% 3.37% 3.24% 4.23% 3.96% 3.76% 3.55%
CAPEX / EBITDA (%) 72.32% 133.48% 64.99% 51.67% 57.12% 52.28% 46.57% 42.13%
CAPEX / FCF (%) 151.69% -83.57% 68.07% 144.51% 187.92% -442.64% 248.7% 261.15%

Items per share

        
Cash flow per share 1 5.023 - 3.754 1.858 - 1.092 1.375 1.571
Change - - - -50.5% - - 25.9% 14.3%
Dividend per Share 1 - - - - - - 0.1803 0.2392
Change - - - - - - - 32.69%
Book Value Per Share 1 4.825 - 2.553 3.549 - 4.38 4.93 5.677
Change - - - 38.98% - - 12.55% 15.14%
EPS 1 0.1271 - -0.3073 0.1356 - 0.4072 0.5998 0.7822
Change - - - 144.12% - - 47.29% 30.4%
Nbr of stocks (in thousands) 169,511 - 168,852 322,283 - 356,873 356,873 356,873
Announcement Date 23/03/22 - 07/03/24 24/03/25 - - - -
1EUR
Estimates
2026 *2027 *
P/E ratio 28.5x 19.3x
PBR 2.65x 2.35x
EV / Sales 0.6x 0.55x
Yield - 1.56%

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
Global
Quality
ESG MSCI
BBB
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
9
Last Close Price
11.59EUR
Average target price
16.56EUR
Spread / Average Target
+42.84%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. FCT Stock
  4. Financials Fincantieri S.p.A.