Projected Income Statement: Fincantieri S.p.A.

Forecast Balance Sheet: Fincantieri S.p.A.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 859 2,531 2,271 1,281 1,872 1,378 1,307 1,288
Change - 194.64% -10.27% -43.59% 46.14% -26.39% -5.15% -1.45%
Announcement Date 23/03/22 07/03/23 07/03/24 24/03/25 25/03/26 - - -
1EUR in Million
Estimates

Cash Flow Forecast: Fincantieri S.p.A.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 358 295 258 263 389 353.6 363 373.4
Change - -17.6% -12.54% 1.94% 47.91% -9.11% 2.66% 2.88%
Free Cash Flow (FCF) 1 236 -353 379 182 207 -98.4 219.4 255.3
Change - -249.58% 207.37% -51.98% 13.74% -147.54% 322.92% 16.39%
Announcement Date 23/03/22 07/03/23 07/03/24 24/03/25 25/03/26 - - -
1EUR in Million
Estimates

Forecast Financial Ratios: Fincantieri S.p.A.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

        
EBITDA Margin (%) 7.16% 2.95% 5.19% 6.26% 7.41% 7.59% 8.09% 8.47%
EBIT Margin (%) 4.18% -0.13% 2.12% 3.03% 4% 4.23% 4.79% 5.15%
EBT Margin (%) 1.45% -4.12% -0.64% 0.44% 1.83% 2.2% 3.01% 3.71%
Net margin (%) 0.32% -4.13% -0.69% 0.41% 1.34% 1.58% 2.07% 2.44%
FCF margin (%) 3.41% -4.72% 4.95% 2.24% 2.25% -1.06% 2.18% 2.32%
FCF / Net Income (%) 1,072.73% 114.24% -715.09% 551.52% 168.29% -66.9% 105.05% 95.24%

Profitability

        
ROA - - - - 1.24% 1.38% 1.83% 2.19%
ROE 11.65% -14.81% -1.37% 8.91% 13.33% 12.46% 13.99% 15.55%

Financial Health

        
Leverage (Debt/EBITDA) 1.74x 11.45x 5.72x 2.52x 2.75x 1.95x 1.61x 1.38x
Debt / Free cash flow 3.64x -7.17x 5.99x 7.04x 9.04x -14x 5.96x 5.05x

Capital Intensity

        
CAPEX / Current Assets (%) 5.18% 3.94% 3.37% 3.24% 4.23% 3.79% 3.6% 3.4%
CAPEX / EBITDA (%) 72.32% 133.48% 64.99% 51.67% 57.12% 49.99% 44.59% 40.12%
CAPEX / FCF (%) 151.69% -83.57% 68.07% 144.51% 187.92% -359.31% 165.47% 146.27%

Items per share

        
Cash flow per share 1 5.023 - 3.754 1.858 - 1.092 1.375 1.571
Change - - - -50.5% - - 25.9% 14.3%
Dividend per Share 1 - - - - - - 0.1803 0.2392
Change - - - - - - - 32.69%
Book Value Per Share 1 4.825 - 2.553 3.549 - 4.38 4.93 5.677
Change - - - 38.98% - - 12.55% 15.14%
EPS 1 0.1271 - -0.3073 0.1356 - 0.4104 0.5941 0.7753
Change - - - 144.12% - - 44.76% 30.5%
Nbr of stocks (in thousands) 1,69,511 - 1,68,852 3,22,283 - 3,56,873 3,56,873 3,56,873
Announcement Date 23/03/22 - 07/03/24 24/03/25 - - - -
1EUR
Estimates
2026 *2027 *
P/E ratio 27x 18.6x
PBR 2.53x 2.25x
EV / Sales 0.57x 0.52x
Yield - 1.63%

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
Global
Quality
ESG MSCI
BBB
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
9
Last Close Price
11.07EUR
Average target price
16.56EUR
Spread / Average Target
+49.55%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. FCT Stock
  4. Financials Fincantieri S.p.A.