Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
4.79 EUR | +1.05% | +0.63% | -4.20% |
03-15 | Red Circle Investments exits Masi Agricola's shareholding structure | AN |
03-15 | Masi Agricola closes with shrinking profit; dividend halved | AN |
Valuation
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 118.6 | 101 | 78.13 | 122.5 | 141.8 | 154 | 154 | - |
Enterprise Value (EV) 1 | 127.7 | 101 | 84.57 | 125.2 | 141.8 | 176.8 | 172 | 170 |
P/E ratio | 16.8 x | 22.4 x | 122 x | - | - | 84 x | 67.5 x | 44.4 x |
Yield | 2.71% | 2.23% | - | 2.1% | 1.36% | 0.6% | 0.84% | 0.84% |
Capitalization / Revenue | 1.82 x | - | 1.51 x | 1.85 x | 1.9 x | 2.42 x | 2.2 x | 2.08 x |
EV / Revenue | 1.96 x | - | 1.64 x | 1.89 x | 1.9 x | 2.66 x | 2.46 x | 2.3 x |
EV / EBITDA | 10.4 x | 9.02 x | 15.4 x | 9.67 x | 10.7 x | 24.4 x | 19.1 x | 15.5 x |
EV / FCF | 60,317,319 x | - | - | - | - | - | - | - |
FCF Yield | 0% | - | - | - | - | - | - | - |
Price to Book | 0.96 x | - | - | - | - | - | - | - |
Nbr of stocks (in thousands) | 32,151 | 32,151 | 32,151 | 32,151 | 32,151 | 32,151 | 32,151 | - |
Reference price 2 | 3.690 | 3.140 | 2.430 | 3.810 | 4.410 | 4.790 | 4.790 | 4.790 |
Announcement Date | 22/03/19 | 06/03/20 | 12/03/21 | 25/03/22 | 10/03/23 | 15/03/24 | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 65.31 | - | 51.68 | 66.37 | 74.74 | 66.43 | 70 | 74 |
EBITDA 1 | 12.26 | 11.19 | 5.495 | 12.94 | 13.25 | 7.235 | 9 | 11 |
EBIT 1 | 9.331 | - | 1.348 | - | 8.784 | 2.983 | 5 | 6 |
Operating Margin | 14.29% | - | 2.61% | - | 11.75% | 4.49% | 7.14% | 8.11% |
Earnings before Tax (EBT) 1 | 8.655 | - | - | - | 6.673 | 1.506 | 3 | 5 |
Net income 1 | 7.206 | 4.316 | 0.795 | - | 4.454 | 0.65 | 2 | 3 |
Net margin | 11.03% | - | 1.54% | - | 5.96% | 0.98% | 2.86% | 4.05% |
EPS 2 | 0.2200 | 0.1400 | 0.0200 | - | - | 0.0570 | 0.0710 | 0.1080 |
Free Cash Flow | 2.117 | - | - | - | - | - | - | - |
FCF margin | 3.24% | - | - | - | - | - | - | - |
FCF Conversion (EBITDA) | 17.27% | - | - | - | - | - | - | - |
FCF Conversion (Net income) | 29.38% | - | - | - | - | - | - | - |
Dividend per Share 2 | 0.1000 | 0.0700 | - | 0.0800 | 0.0600 | 0.0300 | 0.0400 | 0.0400 |
Announcement Date | 22/03/19 | 06/03/20 | 12/03/21 | 25/03/22 | 10/03/23 | 15/03/24 | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2020 S1 | 2021 Q2 | 2021 S1 | 2022 S1 | 2023 S1 |
---|---|---|---|---|---|
Net sales 1 | - | 14.63 | 29.27 | - | - |
EBITDA 1 | 1.77 | 2.32 | 5.407 | - | - |
EBIT | - | - | 3.327 | - | - |
Operating Margin | - | - | 11.37% | - | - |
Earnings before Tax (EBT) | - | - | - | - | - |
Net income | - | - | 2.147 | 4.056 | 1.814 |
Net margin | - | - | 7.34% | - | - |
EPS | - | - | - | 0.1300 | 0.0500 |
Dividend per Share | - | - | - | - | - |
Announcement Date | - | 07/08/21 | 07/08/21 | 06/08/22 | 05/08/23 |
Balance Sheet Analysis
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | 9.05 | - | 6.44 | 2.7 | - | 16 | 18 | 16 |
Net Cash position 1 | - | - | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | 0.7386 x | - | 1.172 x | 0.2086 x | - | 2.211 x | 2 x | 1.455 x |
Free Cash Flow | 2.12 | - | - | - | - | - | - | - |
ROE (net income / shareholders' equity) | 5.78% | - | 0.62% | - | - | - | - | - |
ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - | - | - |
Book Value Per Share | 3.830 | - | - | - | - | - | - | - |
Cash Flow per Share | 0.2400 | - | - | - | - | - | - | - |
Capex | 5.5 | - | - | - | - | - | - | - |
Capex / Sales | 8.42% | - | - | - | - | - | - | - |
Announcement Date | 22/03/19 | 06/03/20 | 12/03/21 | 25/03/22 | 10/03/23 | 15/03/24 | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
Annual profits - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
-4.20% | 164M | |
+10.67% | 6.31B | |
+0.17% | 1.8B | |
-14.82% | 968M | |
+19.62% | 967M | |
-24.17% | 924M | |
+8.65% | 803M | |
+0.41% | 768M | |
+9.61% | 553M | |
+6.92% | 417M |
- Stock Market
- Equities
- MASI Stock
- Financials Masi Agricola S.p.A.