Valuation Maire S.p.A.

Stocks

Market Closed - Borsa Italiana Other stock markets 16:45:00 20/07/2026 BST			5-day change	1st Jan Change
13.81 ^EUR	0.00%		-2.26%	+5.82%

07-15	Stocks still contracting, Brent above $85	AN
07-15	Markets seen lower, Middle East in focus	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,364	1,016	1,608	2,702	4,266	4,506	-	-
Change	-	-25.5%	58.27%	68.05%	57.89%	5.63%	-	-
Enterprise Value (EV) ¹	1,580	1,016	1,251	2,230	3,775	4,174	4,104	4,001
Change	-	-35.73%	23.15%	78.27%	69.26%	10.57%	-1.68%	-2.5%
P/E	16.4x	11.3x	12.9x	13.7x	16.4x	15.1x	13.3x	11.9x
PBR	2.77x	-	3.06x	4.55x	-	5.64x	4.92x	4.29x
PEG	-	1.44x	0.3x	0.2x	0.5x	1.1x	1x	1x
Capitalization / Revenue	0.48x	0.29x	0.38x	0.46x	0.6x	0.59x	0.56x	0.53x
EV / Revenue	0.55x	0.29x	0.29x	0.38x	0.53x	0.55x	0.51x	0.47x
EV / EBITDA	9.1x	4.85x	4.56x	5.77x	7.55x	7.36x	6.52x	5.8x
EV / EBIT	12.2x	6.43x	5.78x	6.93x	8.76x	8.44x	7.41x	6.55x
EV / FCF	9.53x	-	3.73x	9.13x	14.3x	17.9x	14.9x	11.8x
FCF Yield	10.5%	-	26.8%	10.9%	6.97%	5.6%	6.72%	8.49%
Dividend per Share ²	0.1832	-	0.197	0.356	-	0.6274	0.7068	0.78
Rate of return	4.4%	-	4.01%	4.31%	-	4.54%	5.12%	5.65%
EPS ²	0.254	0.274	0.382	0.605	0.798	0.9126	1.039	1.159
Distribution rate	72.1%	-	51.6%	58.8%	-	68.8%	68%	67.3%
Net sales ¹	2,865	3,464	4,260	5,900	7,097	7,621	8,030	8,478
EBITDA ¹	173.7	209.3	274.4	386.4	500.1	567.1	629.8	689.9
EBIT ¹	130	158	216.5	321.6	431	494.8	553.9	611.1
Net income ¹	83.3	89.89	125.4	198.7	260.3	296.3	334.2	371.9
Net Debt ¹	216.8	-	-356.8	-471.7	-491.2	-332.2	-402.3	-504.7
Reference price ²	4.16	3.10	4.91	8.26	13.05	13.81	13.81	13.81
Nbr of stocks (in thousands)	327,780	327,465	327,431	327,090	326,883	326,278	-	-
Announcement Date	25/02/22	01/03/23	05/03/24	03/03/25	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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MAIRE S.P.A.	15.09x	0.55x	7.34x	4.56%	5.14B
CHINA NATIONAL CHEMICAL ENGINEERING CO., LTD	6.64x	0.13x	2.33x	3.01%	6.7B
SAMSUNG E&A CO., LTD.	11.16x	0.46x	4.93x	2.06%	5.38B
NICHIAS CORPORATION	18.33x	1.99x	9.87x	1.96%	3.79B
TAIKISHA LTD.	14.56x	0.61x	6.52x	2.66%	1.74B
TOYO ENGINEERING CORPORATION	14.91x	-	-	-	565M
AME ELITE CONSORTIUM	3.88x	-	-	8.57%	218M
Average	12.08x	0.75x	6.20x	3.8%	3.36B
Weighted average by Cap.	12.16x	0.65x	5.65x	2.98%