MTAA
IMS
Market cap190mUSD
Apr 11, Last price
0.49EUR
1D
-0.90%
1Q
-5.28%
Jan 2017
33.49%
Name
Immsi SpA
Chart & Performance
Profile
Immsi S.p.A. operates in industrial, property and holding, and marine sectors in Italy, rest of Europe, India, the United States, and internationally. The company manufactures two-wheeled motor vehicles, including scooters, mopeds, and motorcycles under the Piaggio, Vespa, Gilera, Aprilia, Moto Guzzi, Derbi, and Scarabeo brand names; and three-and four-wheeled light transport vehicles under the Ape and Porter names, as well as offers engines, spare parts, and accessories. It also operates a tourist and holiday resort; and invests in real estate development projects. In addition, the company constructs high speed ships, such as hydrofoils and fast ferries comprising mono-hulls and catamarans, yachts, and mine-hunters and fast patrol boats for military marines. Immsi S.p.A. was founded in 2000 and is based in Mantua, Italy.
Valuation
Title EUR in thousands, except ratios and share amounts | 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 | |
Income | |||||||||
Revenues | 2,021,128 -4.94% | 2,126,127 24.37% | |||||||
Cost of revenue | 1,892,337 | 1,478,817 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 128,791 | 647,310 | |||||||
NOPBT Margin | 6.37% | 30.45% | |||||||
Operating Taxes | 36,009 | 32,951 | |||||||
Tax Rate | 27.96% | 5.09% | |||||||
NOPAT | 92,782 | 614,359 | |||||||
Net income | 19,082 -70.14% | 63,898 80.38% | |||||||
Dividends | (18,389) | (10,216) | |||||||
Dividend yield | 9.49% | 7.32% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 445,965 | 405,443 | |||||||
Long-term debt | 622,462 | 625,707 | |||||||
Deferred revenue | 1 | 577,189 | |||||||
Other long-term liabilities | 58,989 | (514,860) | |||||||
Net debt | 830,995 | 757,609 | |||||||
Cash flow | |||||||||
Cash from operating activities | 149,136 | 219,623 | |||||||
CAPEX | (176,552) | (154,471) | |||||||
Cash from investing activities | (171,340) | (141,404) | |||||||
Cash from financing activities | (43,795) | (103,471) | |||||||
FCF | 86,395 | 599,975 | |||||||
Balance | |||||||||
Cash | 209,171 | 267,288 | |||||||
Long term investments | 28,261 | 6,253 | |||||||
Excess cash | 136,376 | 167,235 | |||||||
Stockholders' equity | 501,894 | 374,142 | |||||||
Invested Capital | 1,353,583 | 1,282,629 | |||||||
ROIC | 7.04% | 47.86% | |||||||
ROCE | 8.60% | 44.38% | |||||||
EV | |||||||||
Common stock shares outstanding | 340,530 | 340,530 | |||||||
Price | 0.57 38.78% | 0.41 -5.53% | |||||||
Market cap | 193,762 38.78% | 139,617 -5.53% | |||||||
EV | 1,297,811 | 1,175,985 | |||||||
EBITDA | 275,769 | 788,239 | |||||||
EV/EBITDA | 4.71 | 1.49 | |||||||
Interest | 80,712 | 40,093 | |||||||
Interest/NOPBT | 62.67% | 6.19% |