Valuation Esautomotion S.p.A.

Equities

Market Closed - Borsa Italiana Other stock markets 09:15:00 15/05/2026 pm IST			5-day change	1st Jan Change
3.160 ^EUR	0.00%		-3.07%	+3.27%

14/05	Esautomotion Q1 revenue EUR 7.1 million	RE
14/05	Esautomotion reports slight revenue decline in first quarter	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	54.85	48.99	51.57	30.2	36.38	37.57	-	-
Change	-	-10.68%	5.26%	-41.44%	20.47%	3.27%	-	-
Enterprise Value (EV) ¹	44.3	38.22	47.93	25.52	36.38	27.77	23.97	20.27
Change	-	-13.73%	25.41%	-46.75%	42.55%	-23.67%	-13.68%	-15.43%
P/E ratio	11.8x	10.4x	13x	35.5x	17.8x	13.7x	10.5x	8.78x
PBR	-	-	-	-	-	-	-	-
PEG	-	9.59x	-0.8x	-0.5x	0x	0.4x	0.3x	0.4x
Capitalization / Revenue	1.92x	1.44x	1.45x	1.11x	1.21x	1.14x	1.03x	0.94x
EV / Revenue	1.55x	1.12x	1.34x	0.94x	1.21x	0.84x	0.65x	0.51x
EV / EBITDA	5.51x	4.4x	5.73x	6.45x	6.27x	4.08x	2.85x	2.07x
EV / EBIT	6.93x	5.59x	7.94x	16x	11.9x	6.77x	4.36x	2.98x
EV / FCF	16.2x	25.4x	-35.1x	6.41x	-	6.46x	5.85x	5.2x
FCF Yield	6.16%	3.94%	-2.85%	15.6%	-	15.5%	17.1%	19.2%
Dividend per Share ²	0.1	0.1	-	-	-	-	-	-
Rate of return	2.14%	2.39%	-	-	-	-	-	-
EPS ²	0.3965	0.4008	0.3379	0.0716	0.1717	0.23	0.3	0.36
Distribution rate	25.2%	25%	-	-	-	-	-	-
Net sales ¹	28.61	34.09	35.66	27.17	30	33	36.6	39.9
EBITDA ¹	8.044	8.692	8.364	3.958	5.805	6.8	8.4	9.8
EBIT ¹	6.396	6.834	6.038	1.594	3.052	4.1	5.5	6.8
Net income ¹	5.048	5.102	4.326	0.923	2.214	2.9	3.9	4.6
Net Debt ¹	-10.55	-10.77	-3.637	-4.678	-	-9.8	-13.6	-17.3
Reference price ²	4.680	4.180	4.400	2.540	3.060	3.160	3.160	3.160
Nbr of stocks (in thousands)	11,720	11,720	11,720	11,890	11,890	11,890	-	-
Announcement Date	30/03/22	30/03/23	12/04/24	03/04/25	06/04/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ESAUTOMOTION S.P.A.	13.74x	0.84x	4.08x	-	4.37Cr
PARKER-HANNIFIN CORPORATION	31.7x	5.48x	20.37x	0.85%	11TCr
FANUC CORPORATION	47.75x	8.3x	31.05x	1.28%	4.84TCr
DOVER CORPORATION	23.11x	3.41x	14.62x	1.01%	2.84TCr
TECHTRONIC INDUSTRIES COMPANY LIMITED	19.45x	1.59x	11.81x	2.49%	2.76TCr
INGERSOLL RAND INC.	29.02x	3.79x	13.99x	0.12%	2.75TCr
SMC CORPORATION	26.85x	4.39x	15.7x	1.48%	2.7TCr
XYLEM INC.	24.01x	2.84x	12.4x	1.59%	2.57TCr
ALFA LAVAL AB	24.99x	3.23x	15.46x	1.82%	2.35TCr
WÄRTSILÄ OYJ	30.17x	2.67x	17.18x	1.77%	2.35TCr
Average	27.08x	3.65x	15.67x	1.38%	3.4TCr
Weighted average by Cap.	30.52x	4.62x	18.67x	1.24%