Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
23 EUR | 0.00% | +6.48% | -0.43% |
05-02 | Business Square up; MPS confirms itself as outperformer | AN |
05-02 | Mib positive; MPS updates annual high | AN |
Valuation
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 282.6 | 308 | 533 | 625.1 | 513 | 510.7 | - | - |
Enterprise Value (EV) 1 | 389.8 | 414.8 | 654.8 | 767.4 | 639.3 | 626.9 | 610.9 | 582.2 |
P/E ratio | - | 31 x | 22.4 x | 13.1 x | 17.2 x | 15.7 x | 14.1 x | 13 x |
Yield | 2.11% | 1.94% | 1.46% | 1.24% | 1.65% | 1.88% | 1.97% | 2.11% |
Capitalization / Revenue | 0.72 x | 0.77 x | 1.08 x | 1.01 x | 0.83 x | 0.81 x | 0.76 x | 0.72 x |
EV / Revenue | 1 x | 1.03 x | 1.33 x | 1.24 x | 1.04 x | 0.99 x | 0.9 x | 0.82 x |
EV / EBITDA | 7.55 x | 9.12 x | 10.8 x | 9.74 x | 7.98 x | 7.59 x | 6.81 x | 6.03 x |
EV / FCF | 17.4 x | 27 x | -69.4 x | 113 x | 19 x | 32.4 x | 23.3 x | 17.9 x |
FCF Yield | 5.75% | 3.7% | -1.44% | 0.89% | 5.27% | 3.08% | 4.29% | 5.58% |
Price to Book | 1.78 x | 2.1 x | 3.18 x | 3.02 x | 2.29 x | 2.04 x | 1.85 x | 1.68 x |
Nbr of stocks (in thousands) | 22,077 | 22,077 | 22,206 | 22,206 | 22,206 | 22,206 | - | - |
Reference price 2 | 12.80 | 13.95 | 24.00 | 28.15 | 23.10 | 23.00 | 23.00 | 23.00 |
Announcement Date | 08/04/20 | 17/03/21 | 17/03/22 | 14/03/23 | 13/03/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 391.6 | 401.5 | 492 | 618.6 | 617.3 | 632.5 | 676 | 712.5 |
EBITDA 1 | 51.66 | 45.5 | 60.8 | 78.8 | 80.1 | 82.57 | 89.74 | 96.5 |
EBIT 1 | 27.02 | 15.46 | 32.72 | 42.1 | 46.43 | 51.04 | 56.77 | 62 |
Operating Margin | 6.9% | 3.85% | 6.65% | 6.8% | 7.52% | 8.07% | 8.4% | 8.7% |
Earnings before Tax (EBT) 1 | 20.79 | 11.9 | 30.62 | 59.04 | 36.37 | 45.58 | 50.8 | 56.65 |
Net income 1 | 17.57 | 9.878 | 23.74 | 47.71 | 29.74 | 32.57 | 36.27 | 39.3 |
Net margin | 4.49% | 2.46% | 4.82% | 7.71% | 4.82% | 5.15% | 5.36% | 5.52% |
EPS 2 | - | 0.4500 | 1.070 | 2.150 | 1.340 | 1.464 | 1.631 | 1.770 |
Free Cash Flow 1 | 22.43 | 15.36 | -9.437 | 6.82 | 33.69 | 19.33 | 26.2 | 32.5 |
FCF margin | 5.73% | 3.83% | -1.92% | 1.1% | 5.46% | 3.06% | 3.88% | 4.56% |
FCF Conversion (EBITDA) | 43.41% | 33.76% | - | 8.65% | 42.06% | 23.41% | 29.2% | 33.68% |
FCF Conversion (Net income) | 127.62% | 155.52% | - | 14.29% | 113.26% | 59.36% | 72.24% | 82.7% |
Dividend per Share 2 | 0.2700 | 0.2700 | 0.3500 | 0.3500 | 0.3800 | 0.4333 | 0.4533 | 0.4850 |
Announcement Date | 08/04/20 | 17/03/21 | 17/03/22 | 14/03/23 | 13/03/24 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2020 S1 | 2020 S2 | 2021 S1 | 2021 S2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2023 S1 | 2023 Q3 | 2024 Q1 |
---|---|---|---|---|---|---|---|---|---|---|
Net sales | 194.8 | 206.6 | 227.6 | 264.4 | 318.4 | 149.3 | - | 320.3 | - | - |
EBITDA | - | 23.4 | 26.51 | 34.29 | 42.8 | - | 16.8 | - | 18.69 | - |
EBIT 1 | - | 7.828 | 13.47 | 19.25 | 26.44 | - | 6.53 | - | 11.42 | 11 |
Operating Margin | - | 3.79% | 5.92% | 7.28% | 8.31% | - | - | - | - | - |
Earnings before Tax (EBT) 1 | - | 5.561 | 12.29 | 18.34 | 40.08 | - | 3.382 | - | - | 9.1 |
Net income 1 | - | 4.304 | 9.293 | 15.51 | 32.69 | 11.94 | 3.088 | 18.15 | 3.927 | 6.9 |
Net margin | - | 2.08% | 4.08% | 5.87% | 10.27% | 8% | - | 5.67% | - | - |
EPS | - | - | - | - | - | - | - | - | - | - |
Dividend per Share | - | - | - | - | - | - | - | - | - | - |
Announcement Date | 15/09/20 | 17/03/21 | 07/09/21 | 17/03/22 | 07/09/22 | 14/11/22 | 14/03/23 | 07/09/23 | 13/11/23 | - |
Balance Sheet Analysis
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | 107 | 107 | 122 | 142 | 126 | 116 | 100 | 71.5 |
Net Cash position 1 | - | - | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | 2.075 x | 2.347 x | 2.004 x | 1.805 x | 1.577 x | 1.407 x | 1.116 x | 0.7409 x |
Free Cash Flow 1 | 22.4 | 15.4 | -9.44 | 6.82 | 33.7 | 19.3 | 26.2 | 32.5 |
ROE (net income / shareholders' equity) | 11.8% | 6.53% | 15.1% | 25.5% | 13.8% | 14.6% | 14.6% | 14.5% |
ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - | - | - |
Book Value Per Share 2 | 7.190 | 6.650 | 7.540 | 9.310 | 10.10 | 11.30 | 12.50 | 13.70 |
Cash Flow per Share | 1.930 | 1.760 | 2.470 | 3.680 | - | - | - | - |
Capex 1 | 28.9 | 25 | 29.1 | 36.7 | 36 | 39 | 39 | 38.5 |
Capex / Sales | 7.39% | 6.23% | 5.91% | 5.93% | 5.84% | 6.17% | 5.77% | 5.4% |
Announcement Date | 08/04/20 | 17/03/21 | 17/03/22 | 14/03/23 | 13/03/24 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
Quarterly revenue - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
-0.43% | 529M | |
+33.62% | 73.73B | |
+11.85% | 57.72B | |
+11.83% | 42.7B | |
-3.13% | 42B | |
+9.22% | 17.59B | |
+5.29% | 16.75B | |
-23.95% | 9.8B | |
+6.21% | 6.26B | |
+14.05% | 5.76B |
- Stock Market
- Equities
- LUVE Stock
- Financials LU-VE S.p.A.