Financials Amplifon S.p.A.

Equities

AMP

IT0004056880

Medical Equipment, Supplies & Distribution

Market Closed - Borsa Italiana 11:44:59 2024-04-26 am EDT 5-day change 1st Jan Change
31.51 EUR +1.58% Intraday chart for Amplifon S.p.A. +0.54% +0.54%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 5,712 7,643 10,667 6,249 7,068 7,113 - -
Enterprise Value (EV) 1 6,498 8,277 11,539 7,581 7,068 8,450 8,342 8,042
P/E ratio 52.4 x 75.5 x 67.6 x 34.9 x 45.2 x 35.2 x 29.6 x 25.1 x
Yield - 0.65% 0.55% 1.04% - 1.05% 1.23% 1.48%
Capitalization / Revenue 3.3 x 4.91 x 5.48 x 2.95 x 3.13 x 2.9 x 2.66 x 2.45 x
EV / Revenue 3.75 x 5.32 x 5.92 x 3.58 x 3.13 x 3.44 x 3.12 x 2.77 x
EV / EBITDA 17.5 x 22.3 x 23.9 x 14.4 x 13 x 13.9 x 12.4 x 10.9 x
EV / FCF 43.4 x 32.2 x 45.3 x 30.7 x - 31.3 x 25.8 x 22.8 x
FCF Yield 2.31% 3.1% 2.21% 3.25% - 3.19% 3.88% 4.39%
Price to Book 8.23 x 9.55 x 11.5 x 6.02 x - 5.71 x 5.04 x 4.56 x
Nbr of stocks (in thousands) 222,760 224,527 224,815 224,622 225,517 225,746 - -
Reference price 2 25.64 34.04 47.45 27.82 31.34 31.51 31.51 31.51
Announcement Date 3/4/20 3/3/21 3/3/22 3/1/23 3/7/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,732 1,556 1,948 2,119 2,260 2,455 2,671 2,898
EBITDA 1 370.6 371 482.8 525.3 541.6 606 670.8 738.4
EBIT 1 201.3 168.5 262.1 285.3 274 323.2 372.9 417.5
Operating Margin 11.62% 10.83% 13.45% 13.46% 12.12% 13.16% 13.96% 14.4%
Earnings before Tax (EBT) 1 150.1 139.3 223.4 243.7 209.7 268.4 314.7 357.9
Net income 1 108.7 101 157.8 178.5 155.1 206.4 240.3 269.7
Net margin 6.28% 6.49% 8.1% 8.42% 6.86% 8.4% 9% 9.3%
EPS 2 0.4890 0.4510 0.7020 0.7960 0.6930 0.8956 1.065 1.255
Free Cash Flow 1 149.9 256.9 254.9 246.7 - 269.7 323.3 353.4
FCF margin 8.65% 16.52% 13.08% 11.64% - 10.99% 12.11% 12.19%
FCF Conversion (EBITDA) 40.44% 69.25% 52.8% 46.96% - 44.51% 48.2% 47.86%
FCF Conversion (Net income) 137.88% 254.36% 161.54% 138.21% - 130.71% 134.56% 131.05%
Dividend per Share 2 - 0.2200 0.2600 0.2900 - 0.3313 0.3871 0.4669
Announcement Date 3/4/20 3/3/21 3/3/22 3/1/23 3/7/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2020 S1 2021 S1 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 613.9 - 459.1 568.2 495.8 541.4 1,037 502.5 579.4 540.3 573.5 1,114 531.3 615 570.6 636 585 676.1
EBITDA 1 131.3 - 94.2 156.6 112.9 147.3 260.1 108.8 155.8 123.5 152.5 276 109.8 155.8 133.5 172.2 127.3 175.4
EBIT 1 31.5 - 41.6 95.3 55.2 87 142.2 48.4 94 61.5 86.04 147.5 - 81.1 64.24 100.1 54.9 102.3
Operating Margin 5.13% - 9.06% 16.77% 11.13% 16.07% 13.71% 9.63% 16.22% 11.38% 15% 13.24% - 13.19% 11.26% 15.73% 9.39% 15.13%
Earnings before Tax (EBT) 1 17.8 - 32.5 84.5 43.7 76.2 119.9 40.1 83.7 41.6 70.88 112.5 40.13 67 51.2 - - -
Net income 1 12.6 77.1 23.6 57 30.6 55.6 86.5 29.2 63 29.3 52.06 81.36 29.2 51.7 37.4 - - -
Net margin 2.05% - 5.14% 10.03% 6.17% 10.27% 8.34% 5.81% 10.87% 5.42% 9.08% 7.3% 5.5% 8.41% 6.55% - - -
EPS - - 0.1050 0.2540 0.1360 - - 0.1300 0.2810 - - - - - - - - -
Dividend per Share - - - - - - - - - - - - - - - - - -
Announcement Date 7/29/20 7/29/21 10/27/21 3/3/22 5/3/22 7/28/22 7/28/22 10/26/22 3/1/23 5/2/23 7/27/23 7/27/23 10/30/23 3/7/24 - - - -
1EUR in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 787 634 871 1,332 - 1,337 1,229 929
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 2.123 x 1.708 x 1.804 x 2.535 x - 2.206 x 1.832 x 1.258 x
Free Cash Flow 1 150 257 255 247 - 270 323 353
ROE (net income / shareholders' equity) 16.8% 13.5% 18.3% 18.2% - 19.3% 19.7% 19.9%
ROA (Net income/ Total Assets) - 3.32% - 5.03% - 5.98% 6.6% -
Assets 1 - 3,040 - 3,545 - 3,448 3,640 -
Book Value Per Share 2 3.120 3.560 4.110 4.620 - 5.520 6.250 6.910
Cash Flow per Share 2 1.440 1.730 2.050 2.050 - 1.960 2.090 2.440
Capex 1 91.1 57.2 111 106 - 122 127 155
Capex / Sales 5.26% 3.68% 5.7% 5.02% - 4.96% 4.76% 5.36%
Announcement Date 3/4/20 3/3/21 3/3/22 3/1/23 3/7/24 - - -
1EUR in Million2EUR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
B+
More Ratings
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
14
Last Close Price
31.51 EUR
Average target price
34.9 EUR
Spread / Average Target
+10.76%
Consensus
  1. Stock Market
  2. Equities
  3. AMP Stock
  4. Financials Amplifon S.p.A.