Valuation Intercos S.p.A. London S.E.

Stocks

Market Closed - London S.E. Other stock markets 19:30:00 04/08/2026 +04			5-day change	1st Jan Change
13.04 ^EUR	0.00%		-1.21%	+17.69%

08:26pm	Intercos closes the half-year with net profit up by double digits	AN
07-28	Buy orders stack up, Leonardo roars again	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,346	1,222	1,376	1,340	1,066	1,285	-	-
Change	-	-9.19%	12.6%	-2.66%	-20.46%	20.61%	-	-
Enterprise Value (EV) ¹	1,473	1,313	1,477	1,438	1,166	1,394	1,367	1,339
Change	-	-10.84%	12.46%	-2.65%	-18.87%	19.51%	-1.95%	-2.06%
P/E	48.5x	27x	26.5x	27.8x	21.7x	19.3x	16.8x	15.3x
PBR	3.67x	2.92x	3.08x	2.81x	2.19x	2.41x	2.18x	1.97x
PEG	-	0.4x	1.8x	-3.75x	10.85x	0.5x	1.1x	1.63x
Capitalization / Revenue	2x	1.46x	1.39x	1.26x	1.02x	1.17x	1.11x	1.05x
EV / Revenue	2.19x	1.57x	1.49x	1.35x	1.11x	1.27x	1.17x	1.09x
EV / EBITDA	14.6x	10.8x	10.7x	10x	7.48x	8.47x	7.71x	7.04x
EV / EBIT	34.4x	18.5x	16x	15.3x	11.3x	12.6x	11.3x	10.1x
EV / FCF	64.1x	51.3x	30.6x	42x	23.6x	27.3x	24.9x	19.9x
FCF Yield	1.56%	1.95%	3.27%	2.38%	4.23%	3.66%	4.02%	5.04%
Dividend per Share ²	-	-	-	-	-	0.241	0.2769	0.3072
Rate of return	-	-	-	-	-	1.81%	2.08%	2.3%
EPS ²	0.29	0.47	0.54	0.5	0.51	0.6927	0.7946	0.8694
Distribution rate	-	-	-	-	-	34.8%	34.9%	35.3%
Net sales ¹	673.7	835.6	988.2	1,065	1,047	1,100	1,163	1,226
EBITDA ¹	101.1	121.7	137.5	143.3	156	164.6	177.3	190
EBIT ¹	42.8	70.9	92.07	93.7	103.2	110.5	121.2	131.9
Net income ¹	26.5	45	52.34	48.8	50.1	66.85	76.25	85.48
Net Debt ¹	126.6	90.65	100.2	97.7	100.5	108.3	81.15	53.01
Reference price ²	14.06	12.70	14.30	13.92	11.06	13.34	13.34	13.34
Nbr of stocks (in thousands)	95,742	96,258	96,258	96,258	96,364	96,364	-	-
Announcement Date	23/03/22	14/03/23	20/03/24	04/03/25	04/03/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PROCTER & GAMBLE COMPANY	21.35x	4.15x	15.23x	2.94%	338B
UNILEVER PLC	18.31x	2.78x	12.28x	3.44%	138B
COLGATE-PALMOLIVE COMPANY	24.44x	3.66x	15.4x	2.36%	71.65B
HINDUSTAN UNILEVER LIMITED	44.34x	7.15x	31.01x	2.08%	52.7B
KENVUE INC.	20.06x	2.81x	11.65x	4.45%	36.5B
ESTEE LAUDER	81.9x	2.42x	14.61x	1.66%	30.64B
BEIERSDORF	18.64x	1.33x	8.03x	1.28%	19.9B
ESSITY AB	15.92x	1.53x	8.72x	3.32%	19.55B
KAO CORPORATION	21.26x	1.53x	9.76x	2.43%	18.51B
Average	29.58x	3.04x	14.08x	2.66%	80.55B
Weighted average by Cap.	25.02x	3.71x	15.11x	2.89%