Valuation LU-VE S.p.A.

Equities

Market Closed - Borsa Italiana Other stock markets 16:45:00 13/03/2026 GMT			5-day change	1st Jan Change
37.55 ^EUR	+0.40%		-0.53%	-4.70%

03-13	Mib in the red; Eni and Saipem perform well, Stellantis slides	AN
03-13	LU-VE improves all indicators in 2025 and raises dividend	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	308	533	625.1	513	616.2	833.8	833.8	-
Change	-	73.05%	17.29%	-17.94%	20.13%	35.32%	0%	-
Enterprise Value (EV) ¹	414.8	654.8	767.4	639.3	713.7	912.4	878.7	840.1
Change	-	57.88%	17.19%	-16.69%	11.64%	27.83%	-3.69%	-4.39%
P/E ratio	31x	22.4x	13.1x	17.2x	17.9x	22.7x	18.6x	16.2x
PBR	2.1x	3.18x	3.02x	2.29x	2.47x	2.99x	2.67x	2.36x
PEG	-	0x	0x	-0.5x	1.1x	3.32x	0.9x	1.1x
Capitalization / Revenue	0.77x	1.08x	1.01x	0.83x	1.05x	1.38x	1.28x	1.2x
EV / Revenue	1.03x	1.33x	1.24x	1.04x	1.21x	1.51x	1.35x	1.2x
EV / EBITDA	9.12x	10.8x	9.74x	7.98x	8.65x	10.4x	9.2x	8.1x
EV / EBIT	26.8x	20x	18.2x	13.8x	14.1x	16.3x	13.7x	11.6x
EV / FCF	27x	-69.4x	113x	19x	12.5x	30x	19x	16.1x
FCF Yield	3.7%	-1.44%	0.89%	5.27%	8.01%	3.33%	5.25%	6.22%
Dividend per Share ²	0.27	0.35	0.35	0.38	0.42	0.4428	0.4558	0.469
Rate of return	1.94%	1.46%	1.24%	1.65%	1.51%	1.18%	1.21%	1.25%
EPS ²	0.45	1.07	2.15	1.34	1.55	1.656	2.016	2.313
Distribution rate	60%	32.7%	16.3%	28.4%	27.1%	26.7%	22.6%	20.3%
Net sales ¹	401.5	492	618.6	617.3	589.1	605.5	652.9	697.7
EBITDA ¹	45.5	60.8	78.8	80.1	82.52	87.39	95.52	103.7
EBIT ¹	15.46	32.72	42.1	46.43	50.55	56.02	64.24	72.39
Net income ¹	9.878	23.74	47.71	29.74	34.5	37.32	44.8	51.39
Net Debt ¹	106.8	121.9	142.3	126.3	97.5	78.5	44.87	6.257
Reference price ²	13.95	24.00	28.15	23.10	27.75	37.55	37.55	37.55
Nbr of stocks (in thousands)	22,077	22,206	22,206	22,206	22,206	22,206	22,206	-
Announcement Date	17/03/21	17/03/22	14/03/23	13/03/24	13/03/25	-	-	-

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.($)
LU-VE S.P.A.	22.59x	1.5x	10.4x	1.18%	957M
TRANE TECHNOLOGIES PLC	28.6x	4.12x	20.05x	0.93%	93.36B
JOHNSON CONTROLS INTERNATIONAL PLC	28.15x	3.52x	19.5x	1.22%	80.14B
CARRIER GLOBAL CORPORATION	24.28x	2.61x	12.37x	1.8%	47.22B
DAIKIN INDUSTRIES,LTD.	21.38x	1.13x	8.18x	1.7%	35.72B
LENNOX INTERNATIONAL INC.	19.97x	3.2x	14.23x	1.05%	16.79B
WATSCO, INC.	28.55x	1.77x	16.74x	3.63%	13.82B
A. O. SMITH CORPORATION	16.56x	2.39x	11.06x	2.18%	9.2B
NIBE INDUSTRIER AB	29.43x	2.13x	13.71x	1.1%	7.47B
AAON, INC.	43.97x	4.34x	22.4x	0.46%	7.1B
Average	26.35x	2.67x	14.86x	1.52%	31.18B
Weighted average by Cap.	26.53x	3.14x	16.53x	1.38%