Valuation Maire S.p.A. OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

07-21	Futures drift, London set to fall	AN
07-20	Wait-and-see mood at Piazza Affari, buying interest in Moncler	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,364	1,016	1,608	2,702	4,266	4,457	-	-
Change	-	-25.5%	58.27%	68.05%	57.89%	4.48%	-	-
Enterprise Value (EV) ¹	1,580	1,016	1,251	2,230	3,775	4,106	4,035	3,935
Change	-	-35.73%	23.15%	78.27%	69.26%	8.77%	-1.72%	-2.49%
P/E	16.4x	11.3x	12.9x	13.7x	16.4x	15x	13.1x	11.8x
PBR	2.77x	-	3.06x	4.55x	5.97x	5.58x	4.87x	4.24x
PEG	-	1.44x	0.3x	0.2x	0.5x	1x	0.9x	1x
Capitalization / Revenue	0.48x	0.29x	0.38x	0.46x	0.6x	0.58x	0.56x	0.53x
EV / Revenue	0.55x	0.29x	0.29x	0.38x	0.53x	0.54x	0.5x	0.46x
EV / EBITDA	9.1x	4.85x	4.56x	5.77x	7.55x	7.24x	6.41x	5.7x
EV / EBIT	12.2x	6.43x	5.78x	6.93x	8.76x	8.3x	7.28x	6.44x
EV / FCF	9.53x	-	3.73x	9.13x	14.3x	17.6x	14.6x	11.6x
FCF Yield	10.5%	-	26.8%	10.9%	6.97%	5.69%	6.83%	8.63%
Dividend per Share ²	0.1832	-	0.197	0.356	0.585	0.6274	0.7068	0.78
Rate of return	4.4%	-	4.01%	4.31%	4.48%	4.59%	5.17%	5.71%
EPS ²	0.254	0.274	0.382	0.605	0.798	0.9126	1.039	1.159
Distribution rate	72.1%	-	51.6%	58.8%	73.3%	68.8%	68%	67.3%
Net sales ¹	2,865	3,464	4,260	5,900	7,097	7,621	8,030	8,478
EBITDA ¹	173.7	209.3	274.4	386.4	500.1	567.1	629.8	689.9
EBIT ¹	130	158	216.5	321.6	431	494.8	553.9	611.1
Net income ¹	83.3	89.89	125.4	198.7	260.3	296.3	334.2	371.9
Net Debt ¹	216.8	-	-356.8	-471.7	-491.2	-351.2	-422	-522.3
Reference price ²	4.16	3.10	4.91	8.26	13.05	13.66	13.66	13.66
Nbr of stocks (in thousands)	327,780	327,465	327,431	327,090	326,883	326,278	-	-
Announcement Date	2/25/22 A	3/1/23 A	3/5/24 A	3/3/25 A	3/4/26 A	-	-	-

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.($)
CHINA NATIONAL CHEMICAL ENGINEERING CO., LTD	6.76x	0.13x	2.4x	3.04%	6.83B
SAMSUNG E&A CO., LTD.	12.5x	0.6x	6.14x	1.84%	6.39B
NICHIAS CORPORATION	18.95x	2.07x	10.24x	1.89%	3.89B
TAIKISHA LTD.	14.8x	0.62x	6.69x	2.62%	1.75B
TOYO ENGINEERING CORPORATION	13.98x	0.17x	5.93x	1.8%	603M
AME ELITE CONSORTIUM	3.77x	-	-	8.82%	212M
Average	11.79x	0.72x	6.28x	3.33%	3.28B
Weighted average by Cap.	11.94x	0.72x	5.69x	2.41%