EI TOWERS SPA |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| - EUR | -.--% |
|
-.--% | +6.36% |
| 2023 | DAZN Signs Multi-Year Contract with Italian Video Service Provider EI Towers | CI |
| 2023 | EI Towers S.p.A Reports Earnings Results for the Full Year Ended December 31, 2022 | CI |
Valuation
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 1,474 | 1,530 | 1,530 | 1,530 | 1,530 | 1,530 |
| Enterprise Value (EV) 1 | 1,791 | 1,776 | 2,480 | 2,316 | 2,253 | 2,247 |
| P/E ratio | 26.9 x | 24.8 x | 32.1 x | 37.8 x | 6.47 x | 45.6 x |
| Yield | 3.83% | - | - | - | - | - |
| Capitalization / Revenue | 5.6 x | 5.63 x | 5.41 x | 5.53 x | 5.6 x | 5.14 x |
| EV / Revenue | 6.81 x | 6.53 x | 8.77 x | 8.37 x | 8.24 x | 7.54 x |
| EV / EBITDA | 13.4 x | 12.7 x | 16 x | 16 x | 15.8 x | 15.3 x |
| EV / FCF | 42.7 x | 20.2 x | 25.3 x | -28.2 x | 9.54 x | 21.4 x |
| FCF Yield | 2.34% | 4.96% | 3.95% | -3.55% | 10.5% | 4.68% |
| Price to Book | 2.91 x | 2.78 x | 1.41 x | 1.47 x | 1.66 x | 1.7 x |
| Nbr of stocks (in thousands) | 27,547 | 26,898 | 26,898 | 26,898 | 26,898 | 26,898 |
| Reference price 2 | 53.50 | 56.90 | 56.90 | 56.90 | 56.90 | 56.90 |
| Announcement Date | 3/29/18 | 5/15/19 | 6/8/20 | 3/31/21 | 4/8/22 | 4/3/23 |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net sales 1 | 263.3 | 271.9 | 282.7 | 276.8 | 273.5 | 298 |
| EBITDA 1 | 133.2 | 140 | 155 | 144.7 | 142.3 | 147.1 |
| EBIT 1 | 92.41 | 100.1 | 82.12 | 62.77 | 61.6 | 67.3 |
| Operating Margin | 35.1% | 36.82% | 29.05% | 22.68% | 22.53% | 22.59% |
| Earnings before Tax (EBT) 1 | 76.6 | 91.47 | 62.16 | 50.2 | 266.8 | 47.73 |
| Net income 1 | 54.5 | 64.9 | 50.11 | 42.5 | 248.7 | 35.3 |
| Net margin | 20.7% | 23.87% | 17.72% | 15.35% | 90.94% | 11.85% |
| EPS 2 | 1.990 | 2.296 | 1.773 | 1.504 | 8.799 | 1.249 |
| Free Cash Flow 1 | 41.94 | 88.11 | 98.06 | -82.25 | 236.1 | 105.1 |
| FCF margin | 15.93% | 32.41% | 34.68% | -29.71% | 86.33% | 35.26% |
| FCF Conversion (EBITDA) | 31.49% | 62.95% | 63.27% | - | 165.86% | 71.43% |
| FCF Conversion (Net income) | 76.97% | 135.76% | 195.68% | - | 94.94% | 297.64% |
| Dividend per Share 2 | 2.050 | - | - | - | - | - |
| Announcement Date | 3/29/18 | 5/15/19 | 6/8/20 | 3/31/21 | 4/8/22 | 4/3/23 |
1EUR in Million2EUR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 318 | 246 | 950 | 786 | 723 | 716 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 2.385 x | 1.756 x | 6.129 x | 5.43 x | 5.077 x | 4.869 x |
| Free Cash Flow 1 | 41.9 | 88.1 | 98.1 | -82.2 | 236 | 105 |
| ROE (net income / shareholders' equity) | 9.62% | 12.1% | 5.82% | 3.81% | 24.1% | 3.69% |
| ROA (Net income/ Total Assets) | 5.78% | 6.3% | 2.94% | 1.53% | 1.67% | 2.1% |
| Assets 1 | 943.1 | 1,030 | 1,706 | 2,771 | 14,919 | 1,678 |
| Book Value Per Share 2 | 18.40 | 20.50 | 40.30 | 38.60 | 34.20 | 33.40 |
| Cash Flow per Share 2 | 0.3100 | 0.3100 | 0.3400 | 1.030 | 0.6900 | 0.5600 |
| Capex 1 | 13.7 | 14.4 | 10.1 | 23.9 | 39.6 | 28.7 |
| Capex / Sales | 5.22% | 5.31% | 3.56% | 8.62% | 14.49% | 9.62% |
| Announcement Date | 3/29/18 | 5/15/19 | 6/8/20 | 3/31/21 | 4/8/22 | 4/3/23 |
1EUR in Million2EUR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
- Stock Market
- Equities
- EIT Stock
- Financials Ei Towers SpA
