Valuation Maire S.p.A.

Equities

Market Closed - Borsa Italiana Other stock markets 09:15:00 08/05/2026 pm IST			5-day change	1st Jan Change
15.59 ^EUR	0.00%		-0.70%	+19.46%

07/05	European markets pare gains, MIB at 49,558 points	AN
07/05	European markets maintain momentum; MIB up with TIM	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	1,364	1,016	1,608	2,702	4,266	5,087	-	-
Change	-	-25.5%	58.27%	68.05%	57.89%	19.24%	-	-
Enterprise Value (EV) ¹	1,580	1,016	1,251	2,230	3,775	4,753	4,684	4,561
Change	-	-35.73%	23.15%	78.27%	69.26%	25.92%	-1.45%	-2.62%
P/E ratio	16.4x	11.3x	12.9x	13.7x	16.4x	17x	14.9x	13.5x
PBR	2.77x	-	3.06x	4.55x	-	6.29x	5.46x	4.78x
PEG	-	1.44x	0.3x	0.2x	0.5x	1.1x	1.1x	1.36x
Capitalization / Revenue	0.48x	0.29x	0.38x	0.46x	0.6x	0.67x	0.63x	0.6x
EV / Revenue	0.55x	0.29x	0.29x	0.38x	0.53x	0.62x	0.58x	0.53x
EV / EBITDA	9.1x	4.85x	4.56x	5.77x	7.55x	8.36x	7.44x	6.59x
EV / EBIT	12.2x	6.43x	5.78x	6.93x	8.76x	9.58x	8.45x	7.46x
EV / FCF	9.53x	-	3.73x	9.13x	14.3x	20.3x	17x	13.5x
FCF Yield	10.5%	-	26.8%	10.9%	6.97%	4.92%	5.87%	7.43%
Dividend per Share ²	0.1832	-	0.197	0.356	-	0.6188	0.6982	0.7746
Rate of return	4.4%	-	4.01%	4.31%	-	3.97%	4.48%	4.97%
EPS ²	0.254	0.274	0.382	0.605	0.798	0.9176	1.047	1.151
Distribution rate	72.1%	-	51.6%	58.8%	-	67.4%	66.7%	67.3%
Net sales ¹	2,865	3,464	4,260	5,900	7,097	7,611	8,065	8,535
EBITDA ¹	173.7	209.3	274.4	386.4	500.1	568.3	629.2	692.4
EBIT ¹	130	158	216.5	321.6	431	496.1	554.3	611.5
Net income ¹	83.3	89.89	125.4	198.7	260.3	298.5	337.9	366.7
Net Debt ¹	216.8	-	-356.8	-471.7	-491.2	-333.8	-403	-525.9
Reference price ²	4.16	3.10	4.91	8.26	13.05	15.59	15.59	15.59
Nbr of stocks (in thousands)	3,27,780	3,27,465	3,27,431	3,27,090	3,26,883	3,26,278	-	-
Announcement Date	25/02/22	01/03/23	05/03/24	03/03/25	04/03/26	-	-	-

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.($)
MAIRE S.P.A.	16.99x	0.62x	8.36x	3.97%	598.71Cr
SAMSUNG E&A CO., LTD.	17.04x	0.88x	9.46x	1.36%	836.97Cr
CHINA NATIONAL CHEMICAL ENGINEERING CO., LTD	7.4x	0.15x	2.82x	2.7%	744.45Cr
NICHIAS CORPORATION	22.03x	2.18x	12.41x	1.72%	387.66Cr
TAIKISHA LTD.	15.52x	0.6x	7.45x	2.59%	136.49Cr
TOYO ENGINEERING CORPORATION	24.68x	-	-	1.07%	75Cr
Average	17.28x	0.89x	8.10x	2.23%	463.17Cr
Weighted average by Cap.	15.27x	0.80x	7.71x	2.38%