Stock EXO EXOR N.V.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Exor N.V.

Equities

EXO

NL0012059018

Heavy Machinery & Vehicles

Market Closed - Euronext Amsterdam
Other stock markets
 11:35:25 2024-06-07 am EDT 		5-day change 1st Jan Change
99.8 EUR -0.89% Intraday chart for Exor N.V. -3.01% +10.28%
May. 28 Exor N.V. Approves Dividend, Payable on 3 June 2024 CI
May. 10 Iveco Group Backs Guidance After Profit Surges on Lower Finance Costs DJ

Valuation

Fiscal Period: December 2022 2024 2025 2026
Capitalization 1 15,751 21,555 - -
Enterprise Value (EV) 1 14,956 24,804 23,993 23,168
P/E ratio 3.77 x 6.93 x 6.37 x 6 x
Yield 0.63% 0.45% 0.47% 0.5%
Capitalization / Revenue 376,427 x - - -
EV / Revenue 357,428 x - - -
EV / EBITDA - - - -
EV / FCF - - - -
FCF Yield - - - -
Price to Book 0.76 x 0.86 x 0.79 x -
Nbr of stocks (in thousands) 230,618 215,984 - -
Reference price 2 68.30 99.80 99.80 99.80
Announcement Date 4/17/23 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 143,755 119,519 33,617 41,844 - - - -
EBITDA 15,381 9,667 - - - - - -
EBIT 8,262 2,796 3,142 4,107 - - - -
Operating Margin 5.75% 2.34% 9.35% 9.82% - - - -
Earnings before Tax (EBT) 6,820 1,337 4,653 5,896 - - - -
Net income 3,053 -30 1,717 4,227 4,194 - - -
Net margin 2.12% -0.03% 5.11% 10.1% - - - -
EPS 1 - - - 18.10 - 14.40 15.67 16.62
Free Cash Flow 1,448 3,808 - - - - - -
FCF margin 1.01% 3.19% - - - - - -
FCF Conversion (EBITDA) 9.41% 39.39% - - - - - -
FCF Conversion (Net income) 47.43% - - - - - - -
Dividend per Share 1 - - - 0.4300 - 0.4512 0.4666 0.4941
Announcement Date 3/25/20 3/25/21 3/24/22 4/17/23 4/11/24 - - -
1EUR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 2,631 3,251 - - - 3,249 2,438 1,613
Net Cash position 1 - - - 795 - - - -
Leverage (Debt/EBITDA) 0.1711 x 0.3363 x - - - - - -
Free Cash Flow 1,448 3,808 - - - - - -
ROE (net income / shareholders' equity) 20.3% -0.21% 11.5% 22.6% - - - -
ROA (Net income/ Total Assets) - - - - - - - -
Assets - - - - - - - -
Book Value Per Share 2 - - - 89.40 - 115.0 127.0 -
Cash Flow per Share - - - 21.10 - - - -
Capex 10,290 10,253 - - - - - -
Capex / Sales 7.16% 8.58% - - - - - -
Announcement Date 3/25/20 3/25/21 3/24/22 4/17/23 4/11/24 - - -
1EUR in Million2EUR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
7
Last Close Price
99.8 EUR
Average target price
117.4 EUR
Spread / Average Target
+17.66%
Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Other Heavy Machinery & Vehicles

1st Jan change Capi.
EXOR N.V. Stock Exor N.V.
+10.28% 23.3B
PACCAR, INC. Stock Paccar, Inc.
+10.26% 56.43B
DAIMLER TRUCK HOLDING AG Stock Daimler Truck Holding AG
+12.82% 33.34B
TOYOTA INDUSTRIES CORPORATION Stock Toyota Industries Corporation
+20.52% 27.48B
KOMATSU LTD. Stock Komatsu Ltd.
+22.61% 27.15B
EPIROC AB Stock Epiroc AB
+7.86% 24.28B
KUBOTA CORPORATION Stock Kubota Corporation
+3.77% 16.53B
CNH INDUSTRIAL N.V. Stock CNH Industrial N.V.
-15.35% 12.96B
KNORR-BREMSE AG Stock Knorr-Bremse AG
+21.68% 12.47B
METSO OUTOTEC OYJ Stock Metso Outotec Oyj
+18.65% 9.73B
Other Heavy Machinery & Vehicles
  1. Stock Market
  2. Equities
  3. EXO Stock
  4. Financials Exor N.V.