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 28.74 28.74 28.74
Change - -9.41% 1.34% 32.69% -18.45% -71.52% 0% 0%
Enterprise Value (EV) 1 163.4 164.9 226.8 123.8 213.3 142.9 141.6 141.6
Change - 0.96% 37.49% -45.43% 72.37% -33.02% -0.9% -0.03%
P/E 16.8x -12x -95.3x -8.66x -2.87x -1.08x -3.52x -8.35x
PBR 1.52x 1.62x - - 1.55x - - -
PEG - 0x 1.1x -0x -0x 0x 0.1x 0.1x
Capitalization / Revenue 0.53x 0.65x 0.39x 0.4x 0.33x 0.1x 0.1x 0.09x
EV / Revenue 0.85x 1.16x 0.94x 0.4x 0.7x 0.51x 0.48x 0.46x
EV / EBITDA 6.61x 24.8x 15.5x 8.11x 30.5x 44.8x 14.2x 8.33x
EV / EBIT 12.6x -29.8x -77.1x -20.5x -12.8x -7.72x -22.4x 146x
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 0.6680 0.6680 0.6680
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.($)
- - - - 34.35M
22.82x2.5x13.65x1.27% 89.39B
56.64x10.82x51.44x1.17% 16.09B
30.7x3x18.21x-.--% 12.01B
16.82x1.87x10.13x1.01% 5.91B
71.48x - - 0.8% 4.64B
18.55x2.48x12.19x0.44% 4.28B
40.43x - - - 3.22B
18.96x - - 2.09% 2.84B
Average 34.55x 4.13x 21.12x 0.97% 15.38B
Weighted average by Cap. 29.01x 3.56x 18.63x 1.11%

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. LNDR Stock
  4. Valuation Landi Renzo S.p.A.