Valuation Maire S.p.A.

Equities

Market Closed - Borsa Italiana Other stock markets 09:15:00 11/07/2025 pm IST			5-day change	1st Jan Change
12.27 ^EUR	+0.08%		+6.88%	+48.55%

11/07	DIARY - Italy to Aug. 31	RE
08/07	DIARY - Italy to Aug. 31	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	598.8	1,364	1,016	1,608	2,702	4,030	-	-
Change	-	127.72%	-25.5%	58.27%	68.05%	49.17%	-	-
Enterprise Value (EV) ¹	904.3	1,580	1,016	1,251	2,230	3,727	3,647	3,615
Change	-	74.76%	-35.73%	23.15%	78.27%	67.12%	-2.15%	-0.88%
P/E ratio	10.4x	16.4x	11.3x	12.9x	13.7x	15.9x	13.9x	12.3x
PBR	1.45x	2.77x	-	3.06x	4.55x	5.58x	4.64x	4.04x
PEG	-	0.4x	1.44x	0.3x	0.2x	0.6x	1x	0.9x
Capitalization / Revenue	0.23x	0.48x	0.29x	0.38x	0.46x	0.59x	0.55x	0.51x
EV / Revenue	0.34x	0.55x	0.29x	0.29x	0.38x	0.54x	0.49x	0.46x
EV / EBITDA	5.25x	9.1x	4.85x	4.56x	5.77x	8.01x	6.96x	6.12x
EV / EBIT	7.31x	12.2x	6.43x	5.78x	6.93x	9.31x	8.1x	7.06x
EV / FCF	-19.8x	9.53x	-	3.73x	9.13x	24x	13.3x	11.4x
FCF Yield	-5.06%	10.5%	-	26.8%	10.9%	4.16%	7.53%	8.77%
Dividend per Share ²	0.116	0.1832	-	0.197	0.356	0.4537	0.5705	0.6496
Rate of return	6.37%	4.4%	-	4.01%	4.31%	3.7%	4.65%	5.29%
EPS ²	0.176	0.254	0.274	0.382	0.605	0.7702	0.8798	0.9996
Distribution rate	65.9%	72.1%	-	51.6%	58.8%	58.9%	64.8%	65%
Net sales ¹	2,631	2,865	3,464	4,260	5,900	6,854	7,387	7,839
EBITDA ¹	172.2	173.7	209.3	274.4	386.4	465.4	523.9	590.4
EBIT ¹	123.7	130	158	216.5	321.6	400.2	450.2	512
Net income ¹	57.8	83.3	89.89	125.4	198.7	249.4	281.4	320.4
Net Debt ¹	305.5	216.8	-	-356.8	-471.7	-303.2	-383.3	-415.5
Reference price ²	1.82	4.16	3.10	4.91	8.26	12.27	12.27	12.27
Nbr of stocks (in thousands)	3,28,640	3,27,780	3,27,465	3,27,431	3,27,090	3,28,454	-	-
Announcement Date	10/03/21	25/02/22	01/03/23	05/03/24	03/03/25	-	-	-

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.($)
MAIRE S.P.A.	15.92x	0.54x	8x	3.7%	470.65Cr
CHINA NATIONAL CHEMICAL ENGINEERING CO., LTD	7.63x	0x	0.01x	2.68%	664.95Cr
SAMSUNG E&A CO., LTD.	8.02x	0.23x	2.7x	2.64%	352.65Cr
NICHIAS CORPORATION	13.06x	-	-	2.74%	241.22Cr
TAIKISHA LTD.	13.07x	0.45x	6.01x	3.5%	113.31Cr
TOYO ENGINEERING CORPORATION	10.95x	-	-	2.41%	42Cr
Average	11.44x	0.30x	4.18x	2.95%	314.06Cr
Weighted average by Cap.	10.87x	0.24x	3.38x	2.98%