Valuation Pirelli & C. S.p.A.

Equities

Market Closed - Borsa Italiana Other stock markets 09:15:00 05/06/2026 pm IST			5-day change	1st Jan Change
6.000 ^EUR	-0.83%		-4.91%	+2.46%

05/06	European markets correct course; MIB gains led by Amplifon	AN
05/06	European markets open mixed; MIB dragged down by STM	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	6,108	4,004	4,927	5,474	6,353	6,509	-	-
Change	-	-34.45%	23.05%	11.1%	16.06%	2.46%	-	-
Enterprise Value (EV) ¹	9,015	6,557	7,189	7,400	7,455	7,772	7,419	6,997
Change	-	-27.27%	9.64%	2.94%	0.75%	4.25%	-4.54%	-5.7%
P/E ratio	20.4x	9.53x	10.3x	11.6x	11.7x	13x	11.8x	11.1x
PBR	1.24x	0.75x	0.9x	0.93x	0.94x	0.98x	0.95x	0.91x
PEG	-	0.2x	0.7x	-5.57x	1.83x	-1.63x	1.1x	1.66x
Capitalization / Revenue	1.15x	0.61x	0.74x	0.81x	0.94x	0.95x	0.92x	0.89x
EV / Revenue	1.69x	0.99x	1.08x	1.09x	1.1x	1.14x	1.04x	0.95x
EV / EBITDA	7.45x	4.66x	4.97x	4.87x	4.82x	4.93x	4.53x	4.12x
EV / EBIT	11.1x	6.71x	7.18x	6.98x	6.89x	7.13x	6.49x	5.9x
EV / FCF	20.1x	11.7x	13.9x	16.3x	9.64x	15.5x	13.4x	11.6x
FCF Yield	4.97%	8.56%	7.2%	6.15%	10.4%	6.47%	7.45%	8.6%
Dividend per Share ²	0.161	0.218	0.198	0.198	0.24	0.2545	0.2671	0.2998
Rate of return	2.64%	5.44%	4.02%	3.62%	4.1%	4.24%	4.45%	5%
EPS ²	0.3	0.42	0.48	0.47	0.5	0.4601	0.5085	0.5424
Distribution rate	53.7%	51.9%	41.3%	42.1%	48%	55.3%	52.5%	55.3%
Net sales ¹	5,332	6,616	6,650	6,773	6,776	6,844	7,107	7,337
EBITDA ¹	1,211	1,408	1,446	1,520	1,548	1,575	1,639	1,697
EBIT ¹	815.8	977.8	1,002	1,060	1,081	1,090	1,142	1,186
Net income ¹	302.8	435.9	479.1	501.1	530.7	494.3	537.4	561.8
Net Debt ¹	2,907	2,553	2,262	1,926	1,102	1,263	909.9	487.3
Reference price ²	6.108	4.004	4.927	5.474	5.856	6.000	6.000	6.000
Nbr of stocks (in thousands)	10,00,000	10,00,000	10,00,000	10,00,000	10,84,882	10,84,882	-	-
Announcement Date	23/02/22	22/02/23	06/03/24	26/02/25	25/02/26	-	-	-

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.($)
PIRELLI & C. S.P.A.	13.04x	1.14x	4.93x	4.24%	751.65Cr
MRF LIMITED	22.15x	1.76x	11.31x	0.19%	549.67Cr
HANKOOK TIRE & TECHNOLOGY CO., LTD.	5.92x	0.52x	3.09x	4.35%	532.43Cr
BALKRISHNA INDUSTRIES LIMITED	31.07x	3.95x	17.3x	0.76%	434.67Cr
CHENG SHIN RUBBER IND. CO., LTD.	21.31x	1.18x	7.23x	3.75%	350.1Cr
APOLLO TYRES LIMITED	15.83x	0.96x	6.54x	1.68%	264.45Cr
SHANDONG LINGLONG TYRE CO.,LTD.	13.99x	1.01x	7.4x	2.43%	261.63Cr
QINGDAO SENTURY TIRE CO., LTD.	9.63x	-	-	5%	223.5Cr
TRIANGLE TYRE CO.,LTD	11.09x	-	-	-	162.86Cr
CEAT LIMITED	18.78x	1.02x	7.98x	1.15%	135.42Cr
Average	16.28x	1.44x	8.22x	2.62%	366.64Cr
Weighted average by Cap.	16.49x	1.49x	8.04x	2.74%