Projected Income Statement: Seco S.p.A.

Forecast Balance Sheet: Seco S.p.A.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 109 - 52 41.3 47.2 41 28.6 13.1
Change - - - -20.58% 14.29% -13.14% -30.24% -54.2%
Announcement Date 21/03/22 30/03/23 21/03/24 29/03/25 23/03/26 - - -
1EUR in Million
Estimates

Cash Flow Forecast: Seco S.p.A.

Fiscal Period: December 2021 2023 2024 2025 2026 2027 2028
CAPEX 1 13.65 19.71 20.48 26.16 23.85 23.6 25.13
Change - - 3.91% 27.74% -8.82% -1.05% 6.5%
Free Cash Flow (FCF) 1 -0.04 5.983 14.41 8.633 8.95 16.03 12.23
Change - - 140.87% -40.09% 3.67% 79.14% -23.7%
Announcement Date 21/03/22 21/03/24 29/03/25 23/03/26 - - -
1EUR in Million
Estimates

Forecast Financial Ratios: Seco S.p.A.

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

Profitability

        
EBITDA Margin (%) 16.63% 21.91% 24.12% 15.37% 20.35% 21.11% 22.8% 23.77%
EBIT Margin (%) 8.48% 10.76% 11.73% -0.99% 8.02% 10.98% 13.34% 15.24%
EBT Margin (%) 6.74% 8.49% 9.17% -9.02% 0.97% 13.47% 9.72% 11.72%
Net margin (%) 3.69% 5.49% 5.65% -11.46% -1.36% 2.96% 5.2% 6.63%
FCF margin (%) -0.04% - 2.85% 7.85% 4.37% 4.17% 6.7% 4.55%
FCF / Net Income (%) -0.96% - 50.43% -68.51% -320.45% 140.87% 128.85% 68.62%

Profitability

        
ROA - - - - - - - -
ROE 4.39% - 9.04% -3.01% 4.81% 3.3% 4.7% 5.5%

Financial Health

        
Leverage (Debt/EBITDA) 5.86x - 1.03x 1.46x 1.17x 0.9x 0.52x 0.21x
Debt / Free cash flow -2,736.8x - 8.69x 2.87x 5.47x 4.58x 1.78x 1.07x

Capital Intensity

        
CAPEX / Current Assets (%) 12.16% - 9.39% 11.16% 13.24% 11.1% 9.86% 9.35%
CAPEX / EBITDA (%) 73.1% - 38.95% 72.59% 65.07% 52.58% 43.24% 39.35%
CAPEX / FCF (%) -34,132.5% - 329.38% 142.09% 303% 266.48% 147.19% 205.45%

Items per share

        
Cash flow per share 1 0.1969 - 0.1932 - - - - -
Change - - - - - - - -
Dividend per Share 1 - - - - - - - -
Change - - - - - - - -
Book Value Per Share 1 1.321 - 2.194 2.053 2.058 2.244 2.372 2.543
Change - - - -6.44% 0.26% 9.04% 5.69% 7.2%
EPS 1 0.06 0.1 0.09 - - 0.12 0.086 0.1115
Change - 66.67% -10% - - - -28.33% 29.65%
Nbr of stocks (in thousands) 107,229 117,677 131,923 132,453 132,453 132,498 132,498 132,498
Announcement Date 21/03/22 30/03/23 21/03/24 29/03/25 23/03/26 - - -
1EUR
Estimates
2026 *2027 *
P/E ratio 21x 29.2x
PBR 1.12x 1.06x
EV / Sales 1.74x 1.51x
Yield - -

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
BUY
Number of Analysts
4
Last Close Price
2.515EUR
Average target price
3.440EUR
Spread / Average Target
+36.78%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. IOT Stock
  4. Financials Seco S.p.A.