INDUSTRIE DE NORA S.P.A. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 13.23 EUR | +0.23% |
|
+2.80% | -15.68% |
| 31/05 | Mib maintains course in green; Pirelli rises again | AN |
| 31/05 | Milan up tentatively; Leonardo and banks do well | AN |
Valuation
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Capitalization 1 | 2,892 | 3,147 | 2,629 | - | - |
| Enterprise Value (EV) 1 | 2,841 | 3,079 | 2,582 | 2,558 | 2,516 |
| P/E ratio | 30.5 x | 13.8 x | 32.8 x | 25.2 x | 23.4 x |
| Yield | 0.84% | 0.78% | 0.88% | 1.04% | 1.18% |
| Capitalization / Revenue | 3.39 x | 3.67 x | 2.93 x | 2.63 x | 2.37 x |
| EV / Revenue | 3.33 x | 3.6 x | 2.88 x | 2.56 x | 2.27 x |
| EV / EBITDA | 14.9 x | 18 x | 15.5 x | 14 x | 12.7 x |
| EV / FCF | 42.5 x | - | 44.2 x | 54.2 x | 72.1 x |
| FCF Yield | 2.35% | - | 2.26% | 1.85% | 1.39% |
| Price to Book | 3.9 x | 3.5 x | 2.82 x | 2.61 x | 2.4 x |
| Nbr of stocks (in thousands) | 2,01,685 | 2,00,573 | 1,98,685 | - | - |
| Reference price 2 | 14.34 | 15.69 | 13.23 | 13.23 | 13.23 |
| Announcement Date | 23/03/23 | 18/03/24 | - | - | - |
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 | 896.3 | 998.2 | 1,109 |
| EBITDA 1 | - | 190.8 | 171.1 | 166.6 | 182.3 | 198.8 |
| EBIT 1 | - | 151.1 | 140.5 | 132.5 | 145.8 | 160 |
| Operating Margin | - | 17.72% | 16.41% | 14.78% | 14.61% | 14.43% |
| Earnings before Tax (EBT) 1 | - | 120.4 | 265.3 | 108.7 | 138.3 | - |
| Net income 1 | 66.7 | 89.56 | 231.1 | 80.42 | 102.3 | - |
| Net margin | - | 10.5% | 26.99% | 8.97% | 10.25% | - |
| EPS 2 | 0.3800 | 0.4700 | 1.140 | 0.4037 | 0.5252 | 0.5644 |
| Free Cash Flow 1 | - | 66.83 | - | 58.4 | 47.2 | 34.9 |
| FCF margin | - | 7.84% | - | 6.52% | 4.73% | 3.15% |
| FCF Conversion (EBITDA) | - | 35.03% | - | 35.05% | 25.89% | 17.55% |
| FCF Conversion (Net income) | - | 74.62% | - | 72.62% | 46.13% | - |
| Dividend per Share 2 | - | 0.1200 | 0.1230 | 0.1166 | 0.1375 | 0.1556 |
| Announcement Date | 02/03/22 | 23/03/23 | 18/03/24 | - | - | - |
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 | 224.7 | 243.1 | 245 | - | - |
| EBITDA 1 | - | - | - | - | 86.1 | - | 46.8 | 35.9 | 42.18 | 47.37 | 49.08 | - | - |
| EBIT 1 | - | - | - | - | - | - | 38 | 27.7 | 32.26 | 36.99 | 38.16 | - | - |
| Operating Margin | - | - | - | - | - | - | 16.76% | 14.65% | 14.36% | 15.22% | 15.57% | - | - |
| Earnings before Tax (EBT) | - | - | - | - | 64.4 | - | 38.3 | - | - | - | - | - | - |
| Net income 1 | - | - | - | - | 46.7 | - | 32.4 | 17.88 | 22.36 | 26.24 | 18.39 | - | - |
| Net margin | - | - | - | - | 11.11% | - | 14.29% | 9.46% | 9.95% | 10.79% | 7.5% | - | - |
| EPS 2 | - | - | - | - | - | - | 0.1600 | 0.0900 | 0.0986 | 0.1269 | 0.1102 | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - | 0.1020 | - | - | - | 0.1281 |
| Announcement Date | 09/11/22 | 23/03/23 | 11/05/23 | 31/07/23 | 31/07/23 | 08/11/23 | 18/03/24 | 08/05/24 | - | - | - | - | - |
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 | 46.1 | 71 | 112 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | - | 66.8 | - | 58.4 | 47.2 | 34.9 |
| ROE (net income / shareholders' equity) | - | 15% | 28% | 8.72% | 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 | 0.5400 | 0.5100 | - |
| Capex 1 | - | 46.1 | 81 | 107 | 97.3 | 102 |
| Capex / Sales | - | 5.41% | 9.46% | 11.96% | 9.75% | 9.24% |
| Announcement Date | 02/03/22 | 23/03/23 | 18/03/24 | - | - | - |
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
13.23
EUR
Average target price
16.74
EUR
Spread / Average Target
+26.53%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -15.68% | 2.85B | |
| +15.70% | 88.8B | |
| +15.37% | 68.32B | |
| +20.31% | 37.54B | |
| +23.31% | 34.19B | |
| +5.69% | 27.45B | |
| +6.08% | 26.46B | |
| +1.10% | 26.21B | |
| +19.51% | 25.26B | |
| +2.85% | 22.44B |
- Stock Market
- Equities
- DNR Stock
- Financials Industrie De Nora S.p.A.
