COMER INDUSTRIES S.P.A. |
Real-time
Other stock markets
|
5-day change | 1st Jan Change | ||
| 33.6 EUR | +0.90% |
|
+1.51% | +14.68% |
| 06-10 | Matteo Nobili sells 1,185 shares of Comer Industries. | AN |
| 06-10 | Mib bearish; Leonardo soars among bluechips | AN |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 246.5 | 240.8 | 624.5 | 825.9 | 840.3 | 954.3 | - | - |
| Enterprise Value (EV) 1 | 275.6 | 240.8 | 802 | 974.8 | 935.1 | 979.3 | 900.7 | 821 |
| P/E ratio | 13.3 x | 11 x | - | 9.11 x | 8.93 x | 12.2 x | 9.99 x | 8.65 x |
| Yield | 2.9% | - | 1.63% | 2.6% | 4.27% | 3.25% | 4.03% | 4.47% |
| Capitalization / Revenue | 0.61 x | - | 1.04 x | 0.67 x | 0.69 x | 0.88 x | 0.82 x | 0.78 x |
| EV / Revenue | 0.68 x | - | 1.34 x | 0.79 x | 0.76 x | 0.91 x | 0.77 x | 0.67 x |
| EV / EBITDA | 6.03 x | - | 10.6 x | 5.42 x | 4.56 x | 5.54 x | 4.58 x | 3.91 x |
| EV / FCF | 17.1 x | - | - | 16.2 x | 5.74 x | 9.13 x | 8.09 x | 6.93 x |
| FCF Yield | 5.86% | - | - | 6.16% | 17.4% | 11% | 12.4% | 14.4% |
| Price to Book | - | - | 2.54 x | 1.86 x | - | 1.73 x | 1.56 x | 1.41 x |
| Nbr of stocks (in thousands) | 20,409 | 20,409 | 20,409 | 28,678 | 28,678 | 28,659 | - | - |
| Reference price 2 | 12.08 | 11.80 | 30.60 | 28.80 | 29.30 | 33.30 | 33.30 | 33.30 |
| Announcement Date | 20-03-22 | 21-03-23 | 22-03-29 | 23-03-22 | 24-03-10 | - | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 404.6 | - | 598.1 | 1,238 | 1,224 | 1,082 | 1,163 | 1,230 |
| EBITDA 1 | 45.7 | - | 75.4 | 180 | 205 | 176.8 | 196.8 | 209.8 |
| EBIT 1 | 27.83 | - | 56.8 | 142.8 | 164.6 | 130.6 | 150.1 | 163.5 |
| Operating Margin | 6.88% | - | 9.5% | 11.54% | 13.45% | 12.07% | 12.91% | 13.29% |
| Earnings before Tax (EBT) 1 | 25.64 | - | 54.8 | 124.9 | 129.2 | 106.9 | 127.7 | 143.7 |
| Net income 1 | 18.5 | 21.76 | 39.4 | 90.7 | 94.04 | 77.1 | 92.1 | 103.4 |
| Net margin | 4.57% | - | 6.59% | 7.33% | 7.68% | 7.13% | 7.92% | 8.41% |
| EPS 2 | 0.9100 | 1.070 | - | 3.160 | 3.280 | 2.720 | 3.335 | 3.850 |
| Free Cash Flow 1 | 16.15 | - | - | 60.01 | 162.9 | 107.3 | 111.3 | 118.4 |
| FCF margin | 3.99% | - | - | 4.85% | 13.31% | 9.92% | 9.57% | 9.63% |
| FCF Conversion (EBITDA) | 35.33% | - | - | 33.34% | 79.44% | 60.7% | 56.53% | 56.45% |
| FCF Conversion (Net income) | 87.28% | - | - | 66.17% | 173.19% | 139.17% | 120.81% | 114.5% |
| Dividend per Share 2 | 0.3500 | - | 0.5000 | 0.7500 | 1.250 | 1.083 | 1.343 | 1.490 |
| Announcement Date | 20-03-22 | 21-03-23 | 22-03-29 | 23-03-22 | 24-03-10 | - | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 S1 | 2022 S1 |
|---|---|---|
| Net sales | 290 | - |
| EBITDA | 40.4 | - |
| EBIT | 31.29 | - |
| Operating Margin | 10.79% | - |
| Earnings before Tax (EBT) | 31.25 | - |
| Net income 1 | 22.58 | 48,070 |
| Net margin | 7.79% | - |
| EPS 2 | - | 1.680 |
| Dividend per Share | - | - |
| Announcement Date | 21-08-04 | 22-08-04 |
1EUR in Million2EUR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 29.1 | - | 178 | 149 | 94.8 | 24.9 | - | - |
| Net Cash position 1 | - | - | - | - | - | - | 53.7 | 133 |
| Leverage (Debt/EBITDA) | 0.6368 x | - | 2.354 x | 0.8272 x | 0.4624 x | 0.1411 x | - | - |
| Free Cash Flow 1 | 16.1 | - | - | 60 | 163 | 107 | 111 | 118 |
| ROE (net income / shareholders' equity) | 17% | - | 16.1% | 20.4% | 19.8% | 16.3% | 17.5% | 17.7% |
| ROA (Net income/ Total Assets) | 6.73% | - | - | - | - | - | - | - |
| Assets 1 | 275 | - | - | - | - | - | - | - |
| Book Value Per Share 2 | - | - | 12.10 | 15.50 | - | 19.20 | 21.40 | 23.60 |
| Cash Flow per Share 2 | - | - | 2.530 | 3.280 | - | 4.560 | 5.310 | 5.890 |
| Capex 1 | 16.4 | - | 18 | 30.7 | 42.3 | 35.1 | 37.9 | 39.6 |
| Capex / Sales | 4.07% | - | 3.01% | 2.48% | 3.45% | 3.24% | 3.26% | 3.22% |
| Announcement Date | 20-03-22 | 21-03-23 | 22-03-29 | 23-03-22 | 24-03-10 | - | - | - |
1EUR in Million2EUR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
B-
Sell
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
33.3
EUR
Average target price
41
EUR
Spread / Average Target
+23.12%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +14.68% | 1.02B | |
| +15.41% | 87.85B | |
| +9.10% | 64.61B | |
| +16.11% | 36.23B | |
| +19.11% | 33.02B | |
| -0.76% | 25.72B | |
| +4.17% | 25.71B | |
| -2.52% | 25.2B | |
| +16.20% | 24.56B | |
| -0.11% | 21.43B |
- Stock Market
- Equities
- COM Stock
- Financials Comer Industries S.p.A.
