INDUSTRIE DE NORA S.P.A. Financials Industrie De Nora S.p.A. BOERSE MUENCHEN
Equities
M3D
IT0005186371
Industrial Machinery & Equipment
|
Real-time
Other stock markets
|
5-day change | 1st Jan Change | ||
| 11.51 EUR | +0.61% |
|
-1.63% | -27.18% |
| Jun. 25 | Indices down; Spanish GDP grows | AN |
| Jun. 25 | Europeans down; oil stocks good | AN |
Valuation
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Capitalization 1 | 2,892 | 3,147 | 2,289 | - | - |
| Enterprise Value (EV) 1 | 2,841 | 3,079 | 2,242 | 2,216 | 2,176 |
| P/E ratio | 30.5 x | 13.8 x | 29.8 x | 23 x | 20.4 x |
| Yield | 0.84% | 0.78% | 0.98% | 1.13% | 1.35% |
| Capitalization / Revenue | 3.39 x | 3.67 x | 2.57 x | 2.33 x | 2.09 x |
| EV / Revenue | 3.33 x | 3.6 x | 2.52 x | 2.26 x | 1.98 x |
| EV / EBITDA | 14.9 x | 18 x | 13.6 x | 12.4 x | 11.1 x |
| EV / FCF | 42.5 x | - | 38.4 x | 46.9 x | 62.3 x |
| FCF Yield | 2.35% | - | 2.6% | 2.13% | 1.6% |
| Price to Book | 3.9 x | 3.5 x | 2.45 x | 2.27 x | 2.09 x |
| Nbr of stocks (in thousands) | 201,685 | 200,573 | 198,685 | - | - |
| Reference price 2 | 14.34 | 15.69 | 11.52 | 11.52 | 11.52 |
| Announcement Date | 3/23/23 | 3/18/24 | - | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 852.8 | 856.4 | 891.2 | 980.3 | 1,097 |
| EBITDA 1 | - | 190.8 | 171.1 | 165 | 178.6 | 196.7 |
| EBIT 1 | - | 151.1 | 140.5 | 130.5 | 141.1 | 157.5 |
| Operating Margin | - | 17.72% | 16.41% | 14.65% | 14.39% | 14.35% |
| Earnings before Tax (EBT) 1 | - | 120.4 | 265.3 | 102.7 | 125.4 | - |
| Net income 1 | 66.7 | 89.56 | 231.1 | 75.57 | 92.82 | - |
| Net margin | - | 10.5% | 26.99% | 8.48% | 9.47% | - |
| EPS 2 | 0.3800 | 0.4700 | 1.140 | 0.3867 | 0.5003 | 0.5644 |
| Free Cash Flow 1 | - | 66.83 | - | 58.4 | 47.2 | 34.9 |
| FCF margin | - | 7.84% | - | 6.55% | 4.82% | 3.18% |
| FCF Conversion (EBITDA) | - | 35.03% | - | 35.39% | 26.44% | 17.74% |
| FCF Conversion (Net income) | - | 74.62% | - | 77.28% | 50.85% | - |
| Dividend per Share 2 | - | 0.1200 | 0.1230 | 0.1134 | 0.1300 | 0.1556 |
| Announcement Date | 3/2/22 | 3/23/23 | 3/18/24 | - | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 206.2 | 236.2 | 216.9 | 203.5 | 420.4 | 209.4 | 226.7 | 189.1 | 220.3 | 238.4 | 245.6 | 216 | - |
| EBITDA 1 | - | - | - | - | 86.1 | - | 46.8 | 35.9 | 41.86 | 45.29 | 47.92 | 37.31 | - |
| EBIT 1 | - | - | - | - | - | - | 38 | 27.7 | 31.95 | 35.1 | 36.8 | 27.96 | - |
| Operating Margin | - | - | - | - | - | - | 16.76% | 14.65% | 14.5% | 14.72% | 14.98% | 12.95% | - |
| Earnings before Tax (EBT) | - | - | - | - | 64.4 | - | 38.3 | - | - | - | - | - | - |
| Net income 1 | - | - | - | - | 46.7 | - | 32.4 | 17.88 | 21.9 | 23.57 | 15.36 | 17.45 | - |
| Net margin | - | - | - | - | 11.11% | - | 14.29% | 9.46% | 9.94% | 9.88% | 6.25% | 8.08% | - |
| EPS 2 | - | - | - | - | - | - | 0.1600 | 0.0900 | 0.0974 | 0.1199 | 0.1022 | 0.0918 | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - | 0.1020 | - | - | - | 0.1281 |
| Announcement Date | 11/9/22 | 3/23/23 | 5/11/23 | 7/31/23 | 7/31/23 | 11/8/23 | 3/18/24 | 5/8/24 | - | - | - | - | - |
1EUR in Million2EUR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | - | 51.3 | 68.2 | 46.7 | 73.2 | 113 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | - | 66.8 | - | 58.4 | 47.2 | 34.9 |
| ROE (net income / shareholders' equity) | - | 15% | 28% | 8.39% | 10.5% | 10.7% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - |
| Book Value Per Share 2 | - | 3.680 | 4.490 | 4.700 | 5.070 | 5.500 |
| Cash Flow per Share 2 | - | 0.5900 | 0.8700 | 0.5300 | 0.5200 | - |
| Capex 1 | - | 46.1 | 81 | 107 | 97.3 | 102 |
| Capex / Sales | - | 5.41% | 9.46% | 12.02% | 9.93% | 9.34% |
| Announcement Date | 3/2/22 | 3/23/23 | 3/18/24 | - | - | - |
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
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
5
Last Close Price
11.52
EUR
Average target price
16.44
EUR
Spread / Average Target
+42.71%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +15.82% | 86.58B | |
| +16.76% | 67.89B | |
| +25.77% | 38.53B | |
| +21.04% | 33.43B | |
| +7.11% | 27.43B | |
| +2.66% | 26.38B | |
| +0.55% | 25.46B | |
| +19.97% | 25.03B | |
| +2.36% | 20.9B |
- Stock Market
- Equities
- DNR Stock
- M3D Stock
- Financials Industrie De Nora S.p.A.
