MTAAGSP
Market cap116mUSD
Dec 23, Last price
2.56EUR
1D
4.07%
1Q
7.11%
Jan 2017
5.52%
IPO
-72.10%
Name
Gas Plus SpA
Chart & Performance
Profile
Gas Plus S.p.A. engages in the exploration and production of natural gas in Italy. The company is also involved in the distribution, transport, and storage of natural gas; and sells methane gas, and oil and condensates. As of December 31, 2020, its 2P hydrocarbon reserves consisted of 3.765,8 million cubic meters of gas equivalent. The company was founded in 1960 and is based in Milan, Italy. Gas Plus S.p.A. is a subsidiary of US.FIN. S.r.l.
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 | 157,059 -33.22% | 235,206 177.89% | 84,641 12.38% | |||||||
Cost of revenue | 78,791 | 147,112 | 58,335 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 78,268 | 88,094 | 26,306 | |||||||
NOPBT Margin | 49.83% | 37.45% | 31.08% | |||||||
Operating Taxes | (12,520) | 52,435 | 256 | |||||||
Tax Rate | 59.52% | 0.97% | ||||||||
NOPAT | 90,788 | 35,659 | 26,050 | |||||||
Net income | 49,219 1,367.47% | 3,354 6.61% | 3,146 -109.19% | |||||||
Dividends | (2,179) | (2,179) | (5) | |||||||
Dividend yield | 1.98% | 2.08% | 0.00% | |||||||
Proceeds from repurchase of equity | (31) | |||||||||
BB yield | 0.03% | |||||||||
Debt | ||||||||||
Debt current | 60,555 | 26,449 | 29,590 | |||||||
Long-term debt | 15,114 | 57,859 | 77,947 | |||||||
Deferred revenue | 10,421 | (24,179) | ||||||||
Other long-term liabilities | 156,709 | 139,729 | 172,676 | |||||||
Net debt | 53,166 | 45,729 | 78,436 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 19,246 | 63,269 | 21,048 | |||||||
CAPEX | (24,491) | (27,338) | (18,085) | |||||||
Cash from investing activities | (16,988) | (26,665) | (18,085) | |||||||
Cash from financing activities | (11,589) | (27,459) | 13,563 | |||||||
FCF | 47,295 | 35,862 | 21,239 | |||||||
Balance | ||||||||||
Cash | 21,550 | 30,198 | 21,107 | |||||||
Long term investments | 953 | 8,381 | 7,994 | |||||||
Excess cash | 14,650 | 26,819 | 24,869 | |||||||
Stockholders' equity | 142,204 | 110,511 | 26,660 | |||||||
Invested Capital | 443,059 | 349,036 | 395,342 | |||||||
ROIC | 22.92% | 9.58% | 6.49% | |||||||
ROCE | 16.68% | 22.60% | 6.08% | |||||||
EV | ||||||||||
Common stock shares outstanding | 43,765 | 43,573 | 43,573 | |||||||
Price | 2.51 4.58% | 2.40 -28.57% | 3.36 80.65% | |||||||
Market cap | 109,850 5.04% | 104,575 -28.57% | 146,405 80.65% | |||||||
EV | 163,164 | 150,457 | 225,885 | |||||||
EBITDA | 101,708 | 111,780 | 43,060 | |||||||
EV/EBITDA | 1.60 | 1.35 | 5.25 | |||||||
Interest | 11,438 | 7,451 | 5,146 | |||||||
Interest/NOPBT | 14.61% | 8.46% | 19.56% |