Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
2.16 EUR | +1.89% | 0.00% | -8.09% |
27/03 | Futures on parity, eyes on MPS and yen | AN |
26/03 | Mib up slightly, Saipem runs again | AN |
Valuation
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 39.46 | 24.06 | 44.91 | 24.73 | 26.75 | 24.59 | - | - |
Enterprise Value (EV) 1 | 44 | 30.87 | 57.36 | 43.84 | 45.27 | 43.98 | 41.44 | 36.44 |
P/E ratio | - | - | -64.3 x | 5.74 x | - | 13.5 x | 9 x | 5.54 x |
Yield | - | - | - | - | - | - | - | - |
Capitalization / Revenue | 2.12 x | 1.43 x | 2.07 x | 0.67 x | 0.71 x | 0.53 x | 0.43 x | 0.35 x |
EV / Revenue | 2.36 x | 1.84 x | 2.64 x | 1.19 x | 1.2 x | 0.95 x | 0.72 x | 0.52 x |
EV / EBITDA | 17.7 x | 32.4 x | 24.7 x | 10 x | 8.1 x | 5.85 x | 4.09 x | 2.68 x |
EV / FCF | -269 x | -28.1 x | -10.2 x | -6.56 x | - | -29.3 x | 29.6 x | 13.5 x |
FCF Yield | -0.37% | -3.56% | -9.81% | -15.2% | - | -3.41% | 3.38% | 7.41% |
Price to Book | - | 1.68 x | 2.86 x | 1.4 x | - | 1.18 x | 1 x | 0.78 x |
Nbr of stocks (in thousands) | 10,550 | 10,459 | 10,745 | 11,398 | 11,382 | 11,382 | - | - |
Reference price 2 | 3.740 | 2.300 | 4.180 | 2.170 | 2.350 | 2.160 | 2.160 | 2.160 |
Announcement Date | 30/03/20 | 29/03/21 | 29/03/22 | 28/03/23 | 26/03/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 18.64 | 16.76 | 21.71 | 36.88 | 37.78 | 46.45 | 57.26 | 70.6 |
EBITDA 1 | 2.48 | 0.9525 | 2.326 | 4.373 | 5.589 | 7.52 | 10.14 | 13.58 |
EBIT 1 | 0.682 | -1.013 | 0.0102 | 1.305 | 2.175 | 3.92 | 6.341 | 9.684 |
Operating Margin | 3.66% | -6.05% | 0.05% | 3.54% | 5.76% | 8.44% | 11.07% | 13.72% |
Earnings before Tax (EBT) 1 | - | - | 0.2026 | 0.7649 | 1.232 | 2.48 | 3.6 | 6.01 |
Net income 1 | - | - | -0.074 | 0.432 | 0.8872 | 1.86 | 2.7 | 4.51 |
Net margin | - | - | -0.34% | 1.17% | 2.35% | 4% | 4.72% | 6.39% |
EPS 2 | - | - | -0.0650 | 0.3783 | - | 0.1600 | 0.2400 | 0.3900 |
Free Cash Flow 1 | -0.1634 | -1.099 | -5.625 | -6.678 | - | -1.5 | 1.4 | 2.7 |
FCF margin | -0.88% | -6.56% | -25.9% | -18.11% | - | -3.23% | 2.44% | 3.82% |
FCF Conversion (EBITDA) | - | - | - | - | - | - | 13.81% | 19.88% |
FCF Conversion (Net income) | - | - | - | - | - | - | 51.85% | 59.87% |
Dividend per Share 2 | - | - | - | - | - | - | - | - |
Announcement Date | 30/03/20 | 29/03/21 | 29/03/22 | 28/03/23 | 26/03/24 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2021 S1 | 2021 S2 | 2022 S1 | 2022 S2 |
---|---|---|---|---|
Net sales 1 | 14.57 | 13.79 | 18.56 | 18.31 |
EBITDA 1 | - | 1.034 | - | 2.425 |
EBIT 1 | - | 0.0386 | - | 0.8162 |
Operating Margin | - | 0.28% | - | 4.46% |
Earnings before Tax (EBT) 1 | - | 0.3502 | - | 0.5204 |
Net income 1 | -0.1845 | 0.1105 | 0.1212 | 0.3108 |
Net margin | -1.27% | 0.8% | 0.65% | 1.7% |
EPS | - | - | - | - |
Dividend per Share | - | - | - | - |
Announcement Date | 29/09/21 | 29/03/22 | 26/09/22 | 28/03/23 |
Balance Sheet Analysis
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | 4.54 | 6.81 | 12.4 | 19.1 | 18.5 | 19.4 | 16.9 | 11.9 |
Net Cash position 1 | - | - | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | 1.832 x | 7.155 x | 5.35 x | 4.369 x | 3.315 x | 2.579 x | 1.662 x | 0.8726 x |
Free Cash Flow 1 | -0.16 | -1.1 | -5.62 | -6.68 | - | -1.5 | 1.4 | 2.7 |
ROE (net income / shareholders' equity) | 5.67% | - | -0.48% | 2.51% | 4.93% | 11.6% | 16.7% | 22% |
ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - | - | - |
Book Value Per Share 2 | - | 1.370 | 1.460 | 1.550 | - | 1.830 | 2.170 | 2.780 |
Cash Flow per Share 2 | - | -0.1800 | 0.8400 | 1.070 | - | 0.5700 | 0.8300 | 1.180 |
Capex 1 | 1.79 | 2.94 | 6.58 | 7.9 | - | 4.13 | 3.5 | 3 |
Capex / Sales | 9.63% | 17.54% | 30.32% | 21.43% | - | 8.88% | 6.11% | 4.25% |
Announcement Date | 30/03/20 | 29/03/21 | 29/03/22 | 28/03/23 | 26/03/24 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
Quarterly revenue - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
-8.09% | 26M | |
+10.12% | 16.08B | |
+6.72% | 13.84B | |
+24.37% | 13.35B | |
+21.93% | 12.22B | |
+4.71% | 11B | |
-6.84% | 8.75B | |
+12.74% | 8.58B | |
-0.83% | 8B | |
+18.13% | 6.21B |
- Stock Market
- Equities
- GRAL Stock
- Financials Grifal S.p.A.