|
Market Closed -
Borsa Italiana
11:45:00 2026-08-14 EDT
|
5-day change | 1st Jan Change | ||
| 14.10 EUR | -0.98% |
|
+0.71% | +27.49% |
| 08-14 | European indexes end weaker, Fincantieri stands out on the MIB | AN |
| 08-14 | Milan little changed, Amplifon leads the MIB | AN |
Company Valuation: Intercos S.p.A.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,346 | 1,222 | 1,376 | 1,340 | 1,066 | 1,324 | - | - |
| Change | - | -9.19% | 12.6% | -2.66% | -20.46% | 24.18% | - | - |
| Enterprise Value (EV) 1 | 1,473 | 1,313 | 1,477 | 1,438 | 1,166 | 1,438 | 1,406 | 1,377 |
| Change | - | -10.84% | 12.46% | -2.65% | -18.87% | 23.26% | -2.2% | -2.08% |
| P/E | 48.5x | 27x | 26.5x | 27.8x | 21.7x | 20.9x | 17.7x | 15.9x |
| PBR | 3.67x | 2.92x | 3.08x | 2.81x | 2.19x | 2.55x | 2.34x | 2.09x |
| PEG | - | 0.4x | 1.8x | -3.75x | 10.85x | 0.6x | 1x | 1.4x |
| Capitalization / Revenue | 2x | 1.46x | 1.39x | 1.26x | 1.02x | 1.2x | 1.14x | 1.08x |
| EV / Revenue | 2.19x | 1.57x | 1.49x | 1.35x | 1.11x | 1.31x | 1.21x | 1.12x |
| EV / EBITDA | 14.6x | 10.8x | 10.7x | 10x | 7.48x | 8.78x | 7.97x | 7.27x |
| EV / EBIT | 34.4x | 18.5x | 16x | 15.3x | 11.3x | 13.1x | 11.7x | 10.5x |
| EV / FCF | 64.1x | 51.3x | 30.6x | 42x | 23.6x | 31.4x | 25.4x | 21.4x |
| FCF Yield | 1.56% | 1.95% | 3.27% | 2.38% | 4.23% | 3.18% | 3.94% | 4.68% |
| Dividend per Share 2 | - | - | - | - | - | 0.2368 | 0.2778 | 0.3079 |
| Rate of return | - | - | - | - | - | 1.68% | 1.97% | 2.18% |
| EPS 2 | 0.29 | 0.47 | 0.54 | 0.5 | 0.51 | 0.6754 | 0.7986 | 0.8875 |
| Distribution rate | - | - | - | - | - | 35.1% | 34.8% | 34.7% |
| Net sales 1 | 673.7 | 835.6 | 988.2 | 1,065 | 1,047 | 1,100 | 1,164 | 1,227 |
| EBITDA 1 | 101.1 | 121.7 | 137.5 | 143.3 | 156 | 163.7 | 176.4 | 189.5 |
| EBIT 1 | 42.8 | 70.9 | 92.07 | 93.7 | 103.2 | 109.6 | 120.2 | 131 |
| Net income 1 | 26.5 | 45 | 52.34 | 48.8 | 50.1 | 65.4 | 76.18 | 85.21 |
| Net Debt 1 | 126.6 | 90.65 | 100.2 | 97.7 | 100.5 | 114 | 82.4 | 53.18 |
| Reference price 2 | 14.06 | 12.70 | 14.30 | 13.92 | 11.06 | 14.10 | 14.10 | 14.10 |
| Nbr of stocks (in thousands) | 95,742 | 96,258 | 96,258 | 96,258 | 96,364 | 93,867 | - | - |
| Announcement Date | 3/23/22 | 3/14/23 | 3/20/24 | 3/4/25 | 3/4/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.08x | 1.32x | 8.86x | 1.66% | 1.54B | |
| 20.98x | 4.05x | 14.78x | 3.06% | 335B | |
| 18.07x | 2.72x | 11.99x | 3.53% | 135B | |
| 25.27x | 3.78x | 15.87x | 2.28% | 74.08B | |
| 43.39x | 6.99x | 30.34x | 2.13% | 51.5B | |
| 20.19x | 2.82x | 11.79x | 4.41% | 36.88B | |
| 84.45x | 2.49x | 15x | 1.61% | 31.59B | |
| 23.24x | 1.72x | 10.92x | 2.2% | 20.19B | |
| 20.72x | 1.33x | 8.67x | 1.27% | 19.77B | |
| 16.01x | 1.54x | 8.77x | 3.3% | 19.65B | |
| Average | 29.34x | 2.88x | 13.70x | 2.55% | 72.51B | |
| Weighted average by Cap. | 25.12x | 3.64x | 14.89x | 2.94% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- ICOS Stock
- Valuation Intercos S.p.A.
Select your edition
All financial news and data tailored to specific country editions
