Valuation Maire S.p.A.

Equities

Market Closed - Borsa Italiana Other stock markets 09:15:00 10/04/2026 pm IST			5-day change	1st Jan Change
14.86 ^EUR	0.00%		+7.37%	+13.87%

08/04	Milan Bourse rallies on Iran truce announcement; banks and cyclicals surge as Eni retreats	RE
02/04	Stock markets in the red; utilities gain on MIB, Avio retreats	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	4,848	-	-
Change	-	-25.5%	58.27%	68.05%	57.89%	13.66%	-	-
Enterprise Value (EV) ¹	1,580	1,016	1,251	2,230	3,775	4,522	4,460	4,346
Change	-	-35.73%	23.15%	78.27%	69.26%	19.79%	-1.37%	-2.56%
P/E ratio	16.4x	11.3x	12.9x	13.7x	16.4x	16.1x	14.3x	12.9x
PBR	2.77x	-	3.06x	4.55x	-	6x	5.24x	4.54x
PEG	-	1.44x	0.3x	0.2x	0.5x	1x	1.1x	1.2x
Capitalization / Revenue	0.48x	0.29x	0.38x	0.46x	0.6x	0.64x	0.6x	0.57x
EV / Revenue	0.55x	0.29x	0.29x	0.38x	0.53x	0.59x	0.56x	0.51x
EV / EBITDA	9.1x	4.85x	4.56x	5.77x	7.55x	7.99x	7.13x	6.34x
EV / EBIT	12.2x	6.43x	5.78x	6.93x	8.76x	9.17x	8.11x	7.19x
EV / FCF	9.53x	-	3.73x	9.13x	14.3x	18.5x	17.8x	13.2x
FCF Yield	10.5%	-	26.8%	10.9%	6.97%	5.42%	5.6%	7.55%
Dividend per Share ²	0.1832	-	0.197	0.356	-	0.6165	0.6921	0.7726
Rate of return	4.4%	-	4.01%	4.31%	-	4.15%	4.66%	5.2%
EPS ²	0.254	0.274	0.382	0.605	0.798	0.9248	1.042	1.155
Distribution rate	72.1%	-	51.6%	58.8%	-	66.7%	66.4%	66.9%
Net sales ¹	2,865	3,464	4,260	5,900	7,097	7,603	8,031	8,475
EBITDA ¹	173.7	209.3	274.4	386.4	500.1	566.3	625.6	685.9
EBIT ¹	130	158	216.5	321.6	431	493.1	549.9	604.1
Net income ¹	83.3	89.89	125.4	198.7	260.3	292.3	326.4	366.3
Net Debt ¹	216.8	-	-356.8	-471.7	-491.2	-326.8	-388.7	-502.8
Reference price ²	4.16	3.10	4.91	8.26	13.05	14.86	14.86	14.86
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.	16.07x	0.59x	7.99x	4.15%	569.14Cr
CHINA NATIONAL CHEMICAL ENGINEERING CO., LTD	7.98x	0.17x	3.05x	2.47%	810.3Cr
SAMSUNG E&A CO., LTD.	14.18x	0.66x	7.36x	1.65%	676.8Cr
NICHIAS CORPORATION	21.47x	2.12x	12.07x	1.76%	371.94Cr
TAIKISHA LTD.	15.27x	0.59x	7.3x	2.63%	132.1Cr
TOYO ENGINEERING CORPORATION	24.67x	-	-	1.07%	74Cr
Average	16.61x	0.83x	7.55x	2.29%	438.97Cr
Weighted average by Cap.	14.06x	0.70x	6.82x	2.49%