MTAAASC
Market cap612mUSD
Dec 20, Last price
2.71EUR
1D
2.65%
1Q
-6.23%
Jan 2017
-0.51%
IPO
42.11%
Name
Ascopiave SpA
Chart & Performance
Profile
Ascopiave S.p.A. distributes and sells natural gas in Italy. The company holds concessions and direct assignments for the supply of the service in 268 municipalities; and provides services to approximately 775,000 users through a distribution network of approximately 13,000 kilometres (km). It is also involved in the electricity distribution; heat management and co-generation activities, as well as offers integrated urban water management services in 15 municipalities that includes 100,000 inhabitants through a network of 880 km in the Province of Bergamo; and renewable energy sector with 28 hydroelectric plants and wind turbines. The company was founded in 1956 and is headquartered in Pieve di Soligo, Italy. Ascopiave S.p.A. is a subsidiary of Asco Holding S.p.A.
Valuation
Title EUR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 180,794 10.47% | 163,652 21.30% | 134,911 -17.68% | |||||||
Cost of revenue | 20,934 | 53,844 | 40,791 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 159,860 | 109,808 | 94,120 | |||||||
NOPBT Margin | 88.42% | 67.10% | 69.76% | |||||||
Operating Taxes | 5,005 | 6,999 | 9,937 | |||||||
Tax Rate | 3.13% | 6.37% | 10.56% | |||||||
NOPAT | 154,855 | 102,809 | 84,183 | |||||||
Net income | 36,176 10.75% | 32,664 -27.94% | 45,326 -22.78% | |||||||
Dividends | (28,172) | (35,757) | (34,663) | |||||||
Dividend yield | 5.78% | 6.89% | 4.61% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 149,912 | 184,172 | 200,591 | |||||||
Long-term debt | 306,869 | 288,194 | 200,183 | |||||||
Deferred revenue | 36,108 | 34,470 | 27,401 | |||||||
Other long-term liabilities | 10,270 | 8,997 | 7,633 | |||||||
Net debt | 94,624 | (40,837) | (163,123) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 29,353 | 98,520 | 42,156 | |||||||
CAPEX | (25,785) | (86,901) | (44,432) | |||||||
Cash from investing activities | 25,835 | (83,285) | (91,776) | |||||||
Cash from financing activities | (80,022) | 19,143 | 4,491 | |||||||
FCF | 100,956 | 22,389 | 85,819 | |||||||
Balance | ||||||||||
Cash | 53,826 | 77,737 | 43,446 | |||||||
Long term investments | 308,331 | 435,466 | 520,451 | |||||||
Excess cash | 353,117 | 505,020 | 557,151 | |||||||
Stockholders' equity | 956,587 | 788,916 | 923,928 | |||||||
Invested Capital | 995,314 | 885,365 | 735,196 | |||||||
ROIC | 16.47% | 12.69% | 11.61% | |||||||
ROCE | 11.70% | 7.79% | 7.21% | |||||||
EV | ||||||||||
Common stock shares outstanding | 216,710 | 216,710 | 216,710 | |||||||
Price | 2.25 -6.05% | 2.40 -30.98% | 3.47 -4.54% | |||||||
Market cap | 487,597 -6.05% | 519,020 -30.98% | 751,984 -6.87% | |||||||
EV | 591,750 | 498,306 | 588,822 | |||||||
EBITDA | 208,092 | 155,783 | 128,202 | |||||||
EV/EBITDA | 2.84 | 3.20 | 4.59 | |||||||
Interest | 13,950 | 5,130 | 1,576 | |||||||
Interest/NOPBT | 8.73% | 4.67% | 1.67% |