DIGITAL VALUE S.P.A. Financials Digital Value S.p.A. Deutsche Boerse AG
Equities
L9U
IT0005347429
IT Services & Consulting
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 56.8 EUR | -1.22% |
|
-0.35% | -4.86% |
| 18/06 | DV Holding divests Digital Value shares for more than EUR100,000 | AN |
| 11/06 | Mib drops around 34,200; Amplifon resists declines | AN |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 176 | 380.6 | 1,137 | 664.5 | 615 | 597.7 | - | - |
| Enterprise Value (EV) 1 | 147.9 | 380.6 | 1,115 | 627.9 | 615 | 567.6 | 537.6 | 495.2 |
| P/E ratio | 9.28 x | - | 37.7 x | 21.9 x | 16.1 x | 13 x | 10.5 x | 9.31 x |
| Yield | - | - | - | - | - | 1.83% | 2.39% | 2.7% |
| Capitalization / Revenue | 0.48 x | 0.86 x | 2.04 x | 0.94 x | 0.73 x | 0.59 x | 0.52 x | 0.48 x |
| EV / Revenue | 0.41 x | 0.86 x | 2.01 x | 0.89 x | 0.73 x | 0.56 x | 0.46 x | 0.4 x |
| EV / EBITDA | 4.63 x | - | 19.4 x | 8.53 x | 6.8 x | 5.47 x | 4.38 x | 3.65 x |
| EV / FCF | -45.7 x | - | -68 x | 41 x | - | 33.9 x | 12.7 x | 8.7 x |
| FCF Yield | -2.19% | - | -1.47% | 2.44% | - | 2.95% | 7.87% | 11.5% |
| Price to Book | 2.54 x | - | 9.19 x | 4.23 x | - | 2.59 x | 2.1 x | 1.86 x |
| Nbr of stocks (in thousands) | 9,886 | 9,886 | 9,970 | 9,962 | 9,951 | 9,928 | - | - |
| Reference price 2 | 17.80 | 38.50 | 114.0 | 66.70 | 61.80 | 60.20 | 60.20 | 60.20 |
| Announcement Date | 26/03/20 | 30/03/21 | 30/03/22 | 14/03/23 | 29/04/24 | - | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 363.2 | 440.6 | 555.9 | 706.2 | 847.4 | 1,005 | 1,159 | 1,252 |
| EBITDA 1 | 31.92 | - | 57.48 | 73.57 | 90.5 | 103.8 | 122.9 | 135.8 |
| EBIT 1 | 27.06 | - | 44.52 | 51.06 | 60.97 | 71.23 | 86.35 | 97.35 |
| Operating Margin | 7.45% | - | 8.01% | 7.23% | 7.2% | 7.09% | 7.45% | 7.77% |
| Earnings before Tax (EBT) 1 | 26.76 | - | 43.42 | 47.97 | 55.46 | 66.28 | 82.02 | 93.25 |
| Net income 1 | 18.98 | 24.1 | 30.13 | 33.95 | 38.37 | 46.22 | 57.21 | 65.05 |
| Net margin | 5.22% | 5.47% | 5.42% | 4.81% | 4.53% | 4.6% | 4.94% | 5.2% |
| EPS 2 | 1.917 | - | 3.020 | 3.040 | 3.850 | 4.625 | 5.723 | 6.470 |
| Free Cash Flow 1 | -3.234 | - | -16.41 | 15.32 | - | 16.77 | 42.33 | 56.95 |
| FCF margin | -0.89% | - | -2.95% | 2.17% | - | 1.67% | 3.65% | 4.55% |
| FCF Conversion (EBITDA) | - | - | - | 20.82% | - | 16.15% | 34.45% | 41.92% |
| FCF Conversion (Net income) | - | - | - | 45.12% | - | 36.28% | 74% | 87.55% |
| Dividend per Share 2 | - | - | - | - | - | 1.104 | 1.436 | 1.628 |
| Announcement Date | 26/03/20 | 30/03/21 | 30/03/22 | 14/03/23 | 29/04/24 | - | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2022 S2 | 2023 S1 | 2023 S2 |
|---|---|---|---|
| Net sales 1 | 369.7 | 415.5 | 431.8 |
| EBITDA 1 | 38.86 | 44.91 | 45.59 |
| EBIT 1 | 26.43 | - | 32.89 |
| Operating Margin | 7.15% | - | 7.62% |
| Earnings before Tax (EBT) | - | - | - |
| Net income 1 | - | - | 21.29 |
| Net margin | - | - | 4.93% |
| EPS | - | - | - |
| Dividend per Share | - | - | - |
| Announcement Date | 14/03/23 | 21/09/23 | 29/04/24 |
1EUR in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | - |
| Net Cash position 1 | 28 | - | 21.3 | 36.6 | - | 30.1 | 60.1 | 102 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | -3.23 | - | -16.4 | 15.3 | - | 16.8 | 42.3 | 57 |
| ROE (net income / shareholders' equity) | 31.6% | - | 27.7% | 24.2% | - | 21.1% | 20.7% | 19.7% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | 19.8% | 21.3% | 22% |
| Assets 1 | - | - | - | - | - | 233.4 | 268.6 | 295.7 |
| Book Value Per Share 2 | 7.020 | - | 12.40 | 15.80 | - | 23.30 | 28.70 | 32.30 |
| Cash Flow per Share 2 | - | - | - | 5.130 | - | 7.530 | - | - |
| Capex 1 | - | - | 31.6 | 32.1 | - | 32.5 | 34.3 | - |
| Capex / Sales | - | - | 5.69% | 4.54% | - | 3.23% | 2.96% | - |
| Announcement Date | 26/03/20 | 30/03/21 | 30/03/22 | 14/03/23 | 29/04/24 | - | - | - |
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
4
Last Close Price
60.2
EUR
Average target price
101.5
EUR
Spread / Average Target
+68.60%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -13.54% | 190B | |
| +2.92% | 169B | |
| +5.75% | 159B | |
| +2.46% | 97.69B | |
| +50.08% | 93.25B | |
| +17.01% | 85.67B | |
| +1.55% | 77.83B | |
| -0.44% | 47.42B | |
| -32.12% | 45.23B |
- Stock Market
- Equities
- DGV Stock
- L9U Stock
- Financials Digital Value S.p.A.
