Valuation Interpump Group S.p.A.

Stocks

Real-time Borsa Italiana Other stock markets 09:12:41 2026-07-23 EDT			5-day change	1st Jan Change
34.24 ^EUR	-2.17%		-4.73%	-26.85%

07-14	Bearish breakout below 52,500 for the MIB	AN
07-14	Sell sui book; ECB expected to hike in September	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	6,860	4,427	5,013	4,553	4,972	3,678	-	-
Change	-	-35.46%	13.24%	-9.19%	9.21%	-26.02%	-	-
Enterprise Value (EV) ¹	7,201	4,969	5,500	4,962	5,263	3,802	3,600	3,377
Change	-	-31%	10.68%	-9.78%	6.07%	-27.77%	-5.3%	-6.18%
P/E	35.1x	16.7x	18.3x	20.1x	24x	16.7x	15x	13.7x
PBR	5.26x	2.95x	2.8x	2.27x	2.37x	1.64x	1.51x	1.38x
PEG	-	0.4x	13.57x	-1.2x	-3.01x	2.21x	1.3x	1.56x
Capitalization / Revenue	4.28x	2.13x	2.24x	2.19x	2.4x	1.74x	1.66x	1.6x
EV / Revenue	4.49x	2.39x	2.46x	2.39x	2.54x	1.79x	1.62x	1.47x
EV / EBITDA	19x	10.1x	10.2x	10.9x	11.4x	8.11x	7.19x	6.42x
EV / EBIT	24.4x	12.9x	12.8x	14.7x	15.6x	11.1x	9.64x	8.5x
EV / FCF	48.6x	69.7x	33.5x	22.6x	23.9x	15.3x	14.5x	12.3x
FCF Yield	2.06%	1.44%	2.99%	4.42%	4.19%	6.52%	6.88%	8.12%
Dividend per Share ²	0.26	0.28	0.32	0.33	0.35	0.3556	0.3815	0.4109
Rate of return	0.4%	0.66%	0.68%	0.77%	0.75%	1.02%	1.09%	1.17%
EPS ²	1.837	2.522	2.556	2.119	1.95	2.097	2.341	2.546
Distribution rate	14.2%	11.1%	12.5%	15.6%	17.9%	17%	16.3%	16.1%
Net sales ¹	1,604	2,078	2,240	2,078	2,071	2,118	2,216	2,305
EBITDA ¹	379.8	492.3	536.7	456.6	462	468.8	500.6	525.7
EBIT ¹	295.4	384.1	428.8	337.8	336.6	343.2	373.3	397.2
Net income ¹	196	266.3	274.3	227.1	208.1	225.5	251.5	279.9
Net Debt ¹	341.3	541.8	486.5	409.1	291.1	123.3	-78.22	-300.8
Reference price ²	64.45	42.16	46.87	42.66	46.78	35.00	35.00	35.00
Nbr of stocks (in thousands)	106,438	105,013	106,965	106,723	106,287	105,094	-	-
Announcement Date	2/15/22	2/15/23	2/14/24	2/14/25	2/13/26	-	-	-

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.($)
INTERPUMP GROUP S.P.A.	16.69x	1.79x	8.11x	1.02%	4.2B
IDEX CORPORATION	31.64x	4.87x	18.13x	1.32%	16.52B
GRACO INC.	23.68x	4.87x	14.74x	1.59%	12.26B
FLOWSERVE CORPORATION	17.72x	2.02x	11.29x	1.29%	8.77B
FRANKLIN ELECTRIC CO., INC.	23.07x	2.09x	13.43x	1.12%	4.62B
HAYWARD HOLDINGS, INC.	20.94x	3.04x	11.2x	-.--%	3.09B
THE GORMAN-RUPP COMPANY	30.65x	3.23x	16.46x	-	2.12B
ZHEJIANG DAYUAN PUMPS INDUSTRY CO., LTD	40.27x	-	-	-	1.73B
KSB SE & CO. KGAA	10.86x	0.37x	3.19x	3.04%	1.72B
KSB LIMITED	44.44x	-	-	0.63%	1.61B
Average	26.00x	2.79x	12.07x	1.25%	5.66B
Weighted average by Cap.	25.33x	3.60x	14.08x	1.29%