Valuation Intercos S.p.A. London S.E.

Stocks

Market Closed - London S.E. Other stock markets 11:30:00 2026-07-03 EDT			5-day change	1st Jan Change
13.04 ^EUR	0.00%		+2.35%	+17.69%

06-25	Micron quarterly results lift futures, boost indexes	AN
06-24	Defense Weighs on the MIB, Europe Ends Mixed	AN

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	1,249	-	-
Change	-	-9.19%	12.6%	-2.66%	-20.46%	17.18%	-	-
Enterprise Value (EV) ¹	1,473	1,313	1,477	1,438	1,166	1,360	1,332	1,303
Change	-	-10.84%	12.46%	-2.65%	-18.87%	16.65%	-2.09%	-2.18%
P/E	48.5x	27x	26.5x	27.8x	21.7x	18.9x	16.5x	14.9x
PBR	3.67x	2.92x	3.08x	2.81x	2.19x	2.38x	2.15x	1.95x
PEG	-	0.4x	1.8x	-3.75x	10.85x	0.5x	1.2x	1.3x
Capitalization / Revenue	2x	1.46x	1.39x	1.26x	1.02x	1.13x	1.07x	1.02x
EV / Revenue	2.19x	1.57x	1.49x	1.35x	1.11x	1.24x	1.14x	1.06x
EV / EBITDA	14.6x	10.8x	10.7x	10x	7.48x	8.25x	7.49x	6.83x
EV / EBIT	34.4x	18.5x	16x	15.3x	11.3x	12.3x	10.9x	9.81x
EV / FCF	64.1x	51.3x	30.6x	42x	23.6x	26.6x	24.2x	19.3x
FCF Yield	1.56%	1.95%	3.27%	2.38%	4.23%	3.75%	4.13%	5.17%
Dividend per Share ²	-	-	-	-	-	0.2372	0.2725	0.3014
Rate of return	-	-	-	-	-	1.83%	2.1%	2.33%
EPS ²	0.29	0.47	0.54	0.5	0.51	0.6858	0.7839	0.8707
Distribution rate	-	-	-	-	-	34.6%	34.8%	34.6%
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	164.9	177.9	190.7
EBIT ¹	42.8	70.9	92.07	93.7	103.2	110.9	121.9	132.8
Net income ¹	26.5	45	52.34	48.8	50.1	66.4	74.87	83.53
Net Debt ¹	126.6	90.65	100.2	97.7	100.5	111.6	83.18	54.2
Reference price ²	14.06	12.70	14.30	13.92	11.06	12.96	12.96	12.96
Nbr of stocks (in thousands)	95,742	96,258	96,258	96,258	96,364	96,364	-	-
Announcement Date	3/23/22	3/14/23	3/20/24	3/4/25	3/4/26	-	-	-

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.($)
PROCTER & GAMBLE COMPANY	22.3x	4.32x	15.82x	2.82%	353B
UNILEVER PLC	17.78x	2.71x	12.01x	3.55%	133B
COLGATE-PALMOLIVE COMPANY	25.78x	3.86x	16.23x	2.23%	76.12B
HINDUSTAN UNILEVER LIMITED	45.78x	7.34x	31.87x	2.06%	54.32B
KENVUE INC.	20.81x	2.91x	12.06x	4.28%	38.07B
ESTEE LAUDER	81.12x	2.44x	14.83x	1.68%	30.29B
ESSITY AB	15.63x	1.56x	8.75x	3.3%	19.6B
BEIERSDORF	17.75x	1.27x	7.61x	1.33%	19.13B
KAO CORPORATION	20.15x	1.57x	10.02x	2.57%	18.45B
Average	29.68x	3.11x	14.36x	2.65%	82.44B
Weighted average by Cap.	25.54x	3.84x	15.58x	2.83%