Company Valuation: Landi Renzo S.p.A.

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Market Cap 1 101.6 92.02 93.26 123.8 100.9 27.27 27.27 27.27
Change - -9.41% 1.34% 32.69% -18.45% -72.97% 0% 0%
Enterprise Value (EV) 1 163.4 164.9 226.8 123.8 213.3 141.4 140.1 140.1
Change - 0.96% 37.49% -45.43% 72.37% -33.7% -0.91% -0.03%
P/E 16.8x -12x -95.3x -8.66x -2.87x -1.03x -3.34x -7.93x
PBR 1.52x 1.62x - - 1.55x - - -
PEG - 0x 1.1x -0x -0x 0x 0x 0.1x
Capitalization / Revenue 0.53x 0.65x 0.39x 0.4x 0.33x 0.1x 0.09x 0.09x
EV / Revenue 0.85x 1.16x 0.94x 0.4x 0.7x 0.51x 0.48x 0.45x
EV / EBITDA 6.61x 24.8x 15.5x 8.11x 30.5x 44.4x 14x 8.24x
EV / EBIT 12.6x -29.8x -77.1x -20.5x -12.8x -7.64x -22.2x 145x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.538 -0.681 -0.087 -0.635 -1.563 -0.6166 -0.19 -0.08
Distribution rate - - - - - - - -
Net sales 1 191.9 142.5 242 306.3 303.3 278.1 295 310
EBITDA 1 24.71 6.652 14.61 15.26 7 3.188 10 17
EBIT 1 12.94 -5.541 -2.941 -6.033 -16.62 -18.52 -6.32 0.9688
Net income 1 6.048 -7.662 -0.977 -14.28 -35.17 -26.52 -8 -4
Net Debt 1 61.77 72.9 133.5 - 112.4 114.1 112.9 112.8
Reference price 2 9.0300 8.1800 8.2900 5.5000 4.4850 0.6340 0.6340 0.6340
Nbr of stocks (in thousands) 11,250 11,250 11,250 22,500 22,500 43,018 43,018 43,018
Announcement Date 3/13/20 3/16/21 3/15/22 3/14/23 8/5/24 - - -
1EUR in Million2EUR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 31.53M
22.24x2.45x13.44x1.3% 88.69B
57.24x10.35x52.01x1.23% 15.79B
27.31x2.61x15.99x-.--% 10.39B
15.64x1.75x9.49x1.07% 5.57B
18.32x2.41x11.81x0.45% 4.18B
51.78x - - 1.11% 3.37B
35.09x - - - 2.81B
17.97x - - 2.2% 2.7B
15.53x0.29x4.1x1.66% 1.92B
Average 29.01x 3.31x 17.81x 1.13% 13.54B
Weighted average by Cap. 27.14x 3.38x 18.09x 1.18%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. LR Stock
  4. Valuation Landi Renzo S.p.A.