Market Closed -
Borsa Italiana
11:44:59 2024-06-10 am EDT
|
5-day change
|
1st Jan Change
|
16.88
EUR
|
0.00%
|
|
-1.86%
|
+22.05%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,919
|
3,645
|
3,987
|
2,746
|
2,940
|
3,588
|
-
|
-
|
Enterprise Value (EV)
1 |
6,982
|
7,173
|
7,965
|
7,186
|
7,786
|
8,707
|
8,855
|
9,084
|
P/E ratio
|
13.8
x
|
12.8
x
|
12.8
x
|
9.82
x
|
10
x
|
11.3
x
|
11.5
x
|
11
x
|
Yield
|
4.23%
|
4.66%
|
4.53%
|
6.58%
|
6.36%
|
5.36%
|
5.57%
|
5.8%
|
Capitalization / Revenue
|
1.23
x
|
1.08
x
|
1
x
|
0.53
x
|
0.63
x
|
0.79
x
|
0.8
x
|
0.79
x
|
EV / Revenue
|
2.19
x
|
2.12
x
|
2.01
x
|
1.4
x
|
1.67
x
|
1.92
x
|
1.96
x
|
1.99
x
|
EV / EBITDA
|
6.7
x
|
6.21
x
|
6.34
x
|
5.51
x
|
5.6
x
|
6.05
x
|
5.94
x
|
5.77
x
|
EV / FCF
|
-301
x
|
-89.4
x
|
-46.4
x
|
-26.2
x
|
-
|
-138
x
|
231
x
|
-112
x
|
FCF Yield
|
-0.33%
|
-1.12%
|
-2.15%
|
-3.82%
|
-
|
-0.72%
|
0.43%
|
-0.89%
|
Price to Book
|
2.12
x
|
1.86
x
|
1.88
x
|
-
|
1.24
x
|
1.41
x
|
1.36
x
|
1.3
x
|
Nbr of stocks (in thousands)
|
212,548
|
212,548
|
212,548
|
212,548
|
212,548
|
212,548
|
-
|
-
|
Reference price
2 |
18.44
|
17.15
|
18.76
|
12.92
|
13.83
|
16.88
|
16.88
|
16.88
|
Announcement Date
|
3/9/20
|
3/10/21
|
3/14/22
|
3/9/23
|
3/6/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,186
|
3,379
|
3,972
|
5,138
|
4,649
|
4,531
|
4,512
|
4,567
|
EBITDA
1 |
1,042
|
1,155
|
1,256
|
1,305
|
1,391
|
1,439
|
1,491
|
1,573
|
EBIT
1 |
518.1
|
535
|
581.1
|
565.9
|
612.3
|
652.1
|
662.6
|
698.8
|
Operating Margin
|
16.26%
|
15.83%
|
14.63%
|
11.01%
|
13.17%
|
14.39%
|
14.68%
|
15.3%
|
Earnings before Tax (EBT)
1 |
430.4
|
461.2
|
503
|
497.9
|
475.2
|
519.3
|
500.9
|
524.4
|
Net income
1 |
283.7
|
284.9
|
313.3
|
279.7
|
293.9
|
316.9
|
312.5
|
327.8
|
Net margin
|
8.9%
|
8.43%
|
7.89%
|
5.44%
|
6.32%
|
6.99%
|
6.93%
|
7.18%
|
EPS
2 |
1.332
|
1.338
|
1.471
|
1.316
|
1.383
|
1.488
|
1.468
|
1.538
|
Free Cash Flow
1 |
-23.2
|
-80.26
|
-171.5
|
-274.3
|
-
|
-63
|
38.4
|
-81
|
FCF margin
|
-0.73%
|
-2.37%
|
-4.32%
|
-5.34%
|
-
|
-1.39%
|
0.85%
|
-1.77%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
2.57%
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
12.29%
|
-
|
Dividend per Share
2 |
0.7800
|
0.8000
|
0.8500
|
0.8500
|
0.8800
|
0.9051
|
0.9407
|
0.9790
|
Announcement Date
|
3/9/20
|
3/10/21
|
3/14/22
|
3/9/23
|
3/6/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
---|
Net sales
|
1,622
|
1,825
|
1,206
|
-
|
1,155
|
2,348
|
1,446
|
1,344
|
1,240
|
-
|
-
|
1,104
|
-
|
-
|
EBITDA
1 |
568.7
|
618.8
|
325.8
|
318.2
|
364.5
|
682.5
|
-
|
302.7
|
335.9
|
334.5
|
-
|
336
|
384.5
|
360
|
EBIT
1 |
277.4
|
309.8
|
121.4
|
153.8
|
194.5
|
348.3
|
-
|
81.17
|
149.8
|
150.2
|
300
|
142.7
|
169.7
|
168.3
|
Operating Margin
|
17.11%
|
16.98%
|
10.07%
|
-
|
16.84%
|
14.84%
|
-
|
6.04%
|
12.08%
|
-
|
-
|
12.92%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
237
|
269.2
|
103.7
|
152.7
|
171
|
323.7
|
-
|
52.14
|
116.3
|
117
|
233.4
|
107.1
|
134.7
|
135.7
|
Net income
1 |
143.8
|
165.8
|
64.74
|
99.42
|
83.6
|
183
|
74.38
|
22.33
|
72.6
|
69.85
|
142.5
|
66.95
|
84.48
|
82.56
|
Net margin
|
8.86%
|
9.09%
|
5.37%
|
-
|
7.24%
|
7.8%
|
5.14%
|
1.66%
|
5.86%
|
-
|
-
|
6.06%
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
7/29/20
|
7/28/21
|
3/14/22
|
5/17/22
|
7/27/22
|
7/27/22
|
11/11/22
|
3/9/23
|
5/11/23
|
7/25/23
|
7/25/23
|
11/10/23
|
3/6/24
|
5/9/24
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
3,063
|
3,528
|
3,977
|
4,440
|
4,847
|
5,119
|
5,267
|
5,496
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.939
x
|
3.053
x
|
3.167
x
|
3.402
x
|
3.485
x
|
3.556
x
|
3.532
x
|
3.494
x
|
Free Cash Flow
1 |
-23.2
|
-80.3
|
-171
|
-274
|
-
|
-63
|
38.4
|
-81
|
ROE (net income / shareholders' equity)
|
15.8%
|
14.9%
|
15.3%
|
12.7%
|
12.6%
|
14.8%
|
13.8%
|
13.8%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
8.710
|
9.230
|
9.970
|
-
|
11.20
|
11.90
|
12.40
|
13.00
|
Cash Flow per Share
2 |
3.610
|
3.880
|
3.570
|
-
|
5.230
|
1.430
|
-
|
-
|
Capex
1 |
793
|
907
|
931
|
1,001
|
993
|
1,058
|
1,039
|
1,004
|
Capex / Sales
|
24.88%
|
26.84%
|
23.44%
|
19.48%
|
21.36%
|
23.35%
|
23.03%
|
21.98%
|
Announcement Date
|
3/9/20
|
3/10/21
|
3/14/22
|
3/9/23
|
3/6/24
|
-
|
-
|
-
|
Last Close Price
16.88
EUR Average target price
18.35
EUR Spread / Average Target +8.71% Consensus |
1st Jan change
|
Capi.
|
---|
| +22.05% | 3.88B | | -24.29% | 80.8B | | +46.60% | 75.71B | | -.--% | 51.55B | | -17.54% | 41.16B | | -8.78% | 39.26B | | +20.10% | 36.3B | | +1.36% | 34.81B | | -18.38% | 27.48B | | +6.44% | 23.94B |
Other Multiline Utilities
|