Stock ERG ERG S.P.A.
Add to a list
To use this feature you must be a member
Log inSign up

Financials ERG S.p.A.

Equities

ERG

IT0001157020

Independent Power Producers

Market Closed - Borsa Italiana
Other stock markets
 11:44:59 2024-04-26 am EDT 		5-day change 1st Jan Change
25 EUR +2.29% Intraday chart for ERG S.p.A. +2.88% -13.37%
Apr. 26 Stock markets up; Tenaris good after quarterly report AN
Apr. 26 European futures up; focus on U.S. PCE AN

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 2,861 3,484 4,234 4,331 4,247 3,644 - -
Enterprise Value (EV) 1 4,338 4,923 6,285 4,331 4,247 5,525 5,700 5,966
P/E ratio 90.5 x 32.3 x 24.5 x 11.4 x 24.1 x 16.9 x 15.6 x 15.8 x
Yield 3.9% 3.21% 3.16% - - 4% 4% 4%
Capitalization / Revenue 2.8 x 3.5 x 3.41 x 5.78 x 5.73 x 4.61 x 4.27 x 4.04 x
EV / Revenue 4.25 x 4.94 x 5.06 x 5.78 x 5.73 x 7 x 6.68 x 6.61 x
EV / EBITDA 8.61 x 10.2 x 10.8 x 8.06 x 8.17 x 9.94 x 9.4 x 9.41 x
EV / FCF 35.8 x 17.3 x -52.4 x - - -33.5 x -59.1 x -202 x
FCF Yield 2.79% 5.77% -1.91% - - -2.99% -1.69% -0.49%
Price to Book 1.61 x 1.98 x 2.74 x - - 1.76 x 1.65 x 1.63 x
Nbr of stocks (in thousands) 148,870 148,870 148,870 149,538 147,144 145,780 - -
Reference price 2 19.22 23.40 28.44 28.96 28.86 25.00 25.00 25.00
Announcement Date 3/11/20 3/12/21 3/15/22 3/15/23 3/13/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,022 995.6 1,243 749 741 789.8 853.3 902.9
EBITDA 1 503.7 480.8 580 537 520 555.5 606.1 634.3
EBIT 1 204.9 183.3 304 308 305 306.7 347.8 355.9
Operating Margin 20.06% 18.41% 24.46% 41.12% 41.16% 38.84% 40.76% 39.42%
Earnings before Tax (EBT) 1 52.3 66.3 112 187 290 292.3 309.9 311.2
Net income 1 31.6 107.9 173 379 179 219.8 236.2 233.9
Net margin 3.09% 10.84% 13.92% 50.6% 24.16% 27.83% 27.68% 25.91%
EPS 2 0.2123 0.7248 1.159 2.534 1.199 1.482 1.599 1.578
Free Cash Flow 1 121 283.9 -120 - - -165.1 -96.52 -29.5
FCF margin 11.84% 28.52% -9.65% - - -20.9% -11.31% -3.27%
FCF Conversion (EBITDA) 24.02% 59.05% - - - - - -
FCF Conversion (Net income) 382.91% 263.11% - - - - - -
Dividend per Share 2 0.7500 0.7500 0.9000 - - 1.000 1.000 1.000
Announcement Date 3/11/20 3/12/21 3/15/22 3/15/23 3/13/24 - - -
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
Net sales 1 508.5 525.5 264 447 216 164.3 380 191 187 213 156 382 156 220
EBITDA 1 263 281 119 180 168 113 283 133 126 167 103 263 102 155
EBIT 1 114 147 50 107 114 56 170 75 64 111 50 155 50 101
Operating Margin 22.42% 27.97% 18.94% 23.94% 52.78% 34.08% 44.74% 39.27% 34.22% 52.11% 32.05% 40.58% 32.05% 45.91%
Earnings before Tax (EBT) 87.3 - - - 92 - - - - 98 - - - -
Net income 72.4 92.35 9 71.65 388 316 404.8 - - 76 3 78.55 - -
Net margin 14.24% 17.57% 3.41% 16.03% 179.63% 192.29% 106.54% - - 35.68% 1.92% 20.56% - -
EPS - - - - - - - - - - - - - -
Dividend per Share - - - - - - - - - - - - - -
Announcement Date 7/31/20 7/30/21 11/12/21 3/15/22 5/13/22 8/4/22 8/4/22 11/10/22 3/15/23 5/12/23 7/28/23 7/28/23 11/14/23 3/13/24
1EUR in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 1,476 1,439 2,051 - - 1,880 2,055 2,321
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 2.931 x 2.993 x 3.536 x - - 3.384 x 3.391 x 3.66 x
Free Cash Flow 1 121 284 -120 - - -165 -96.5 -29.5
ROE (net income / shareholders' equity) 5.75% 5.98% 10.5% - - 10.4% 10.8% 10%
ROA (Net income/ Total Assets) - - - - - - - -
Assets 1 - - - - - - - -
Book Value Per Share 2 11.90 11.80 10.40 - - 14.20 15.20 15.40
Cash Flow per Share 2 3.710 2.960 3.530 - - 2.940 - -
Capex 1 432 156 647 - - 545 600 599
Capex / Sales 42.28% 15.68% 52.05% - - 69.04% 70.34% 66.39%
Announcement Date 3/11/20 3/12/21 3/15/22 3/15/23 3/13/24 - - -
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

Ratings for ERG S.p.A.

Trading Rating
Investor Rating
ESG Refinitiv
B+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
8
Last Close Price
25 EUR
Average target price
29.21 EUR
Spread / Average Target
+16.85%
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Renewable IPPs

1st Jan change Capi.
ERG S.P.A. Stock ERG S.p.A.
-13.37% 3.89B
ADANI GREEN ENERGY LIMITED Stock Adani Green Energy Limited
+13.13% 34.31B
HUANENG LANCANG RIVER HYDROPOWER INC. Stock Huaneng Lancang River Hydropower Inc.
+12.05% 24.02B
EDP RENOVÁVEIS, S.A. Stock EDP Renováveis, S.A.
-30.63% 14.05B
ENGIE BRASIL ENERGIA S.A. Stock Engie Brasil Energia S.A.
-12.22% 6.33B
NORTHLAND POWER INC. Stock Northland Power Inc.
-14.83% 3.83B
ENCAVIS AG Stock Encavis AG
+8.47% 2.91B
RENANTIS S.P.A Stock Renantis S.p.A
-.--% 2.89B
CLEARWAY ENERGY, INC. Stock Clearway Energy, Inc.
-15.72% 2.65B
ZHEJIANG PROVINCIAL NEW ENERGY INVESTMENT GROUP CO., LTD. Stock Zhejiang Provincial New Energy Investment Group Co., Ltd.
-11.17% 2.38B
Renewable IPPs
  1. Stock Market
  2. Equities
  3. ERG Stock
  4. Financials ERG S.p.A.