MTAAMAIRE
Market cap2.79bUSD
Dec 20, Last price
8.14EUR
1D
2.52%
1Q
9.56%
Jan 2017
215.50%
IPO
11.61%
Name
Maire Tecnimont SpA
Chart & Performance
Profile
Maire Tecnimont S.p.A. provides engineering services and works in Italy and internationally. It operates through Hydrocarbons and Green Energy segments. The Hydrocarbons segment designs and constructs plants, including separation, treatment, liquefaction, transportation, storage, regasification, and compression and pumping stations principally for the natural gas chain; chemical and petrochemical industry plants to produce polyethylene and polypropylene, ethylene oxide, ethylene glycol, purified terephthalic acid, ammonia, urea, and fertilizers; and hydro-carbon electric power plants. This segment also issues licenses on patented technology and proprietary know-how to urea producers; designs, packages, and sells fertilizer production equipment; and provides Sulphur recovery process, hydrogen production, and high temperature furnace services. The Green Energy segment offers mechanical plastics recycling and recycled chemicals promotion services; and develops additives and substitutes to oil for fuels or plastics from renewables activities. This segment also provides maintenance and facility management services; general services for temporary construction facilities; and infrastructure design and construction services. In addition, it undertakes works on renewables sector plants, which primarily include solar and wind plants. The company is headquartered in Milan, Italy. Maire Tecnimont S.p.A. operates as a subsidiary of GLV Capital S.p.A.
Valuation
Title EUR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | |
Income | ||||||||
Revenues | 4,231,721 23.61% | 3,423,324 20.37% | 2,844,069 10.70% | |||||
Cost of revenue | 3,281,822 | 2,809,117 | 2,371,336 | |||||
Unusual Expense (Income) | ||||||||
NOPBT | 949,899 | 614,207 | 472,733 | |||||
NOPBT Margin | 22.45% | 17.94% | 16.62% | |||||
Operating Taxes | 56,707 | 38,744 | 33,364 | |||||
Tax Rate | 5.97% | 6.31% | 7.06% | |||||
NOPAT | 893,192 | 575,463 | 439,369 | |||||
Net income | 125,356 39.45% | 89,890 7.91% | 83,301 44.12% | |||||
Dividends | (40,738) | (60,105) | (38,122) | |||||
Dividend yield | 2.53% | 5.90% | 2.79% | |||||
Proceeds from repurchase of equity | (3,824) | (2,915) | (5,479) | |||||
BB yield | 0.24% | 0.29% | 0.40% | |||||
Debt | ||||||||
Debt current | 226,610 | 332,029 | 156,475 | |||||
Long-term debt | 764,328 | 565,757 | 720,175 | |||||
Deferred revenue | 45 | 110,467 | 107,113 | |||||
Other long-term liabilities | 125,841 | 99,539 | 118,272 | |||||
Net debt | (42,329) | (62,127) | 5,237 | |||||
Cash flow | ||||||||
Cash from operating activities | 369,701 | 275,777 | 196,499 | |||||
CAPEX | (34,545) | (24,395) | (30,598) | |||||
Cash from investing activities | (58,965) | (25,218) | (31,016) | |||||
Cash from financing activities | (155,827) | (165,196) | (193,710) | |||||
FCF | 893,923 | 625,528 | 528,162 | |||||
Balance | ||||||||
Cash | 917,090 | 762,463 | 677,100 | |||||
Long term investments | 116,177 | 197,450 | 194,313 | |||||
Excess cash | 821,681 | 788,747 | 729,210 | |||||
Stockholders' equity | 307,202 | 255,454 | 254,944 | |||||
Invested Capital | 1,260,904 | 1,261,824 | 1,260,749 | |||||
ROIC | 70.81% | 45.63% | 33.07% | |||||
ROCE | 58.28% | 39.22% | 30.44% | |||||
EV | ||||||||
Common stock shares outstanding | 328,517 | 328,531 | 328,443 | |||||
Price | 4.91 58.39% | 3.10 -25.48% | 4.16 128.32% | |||||
Market cap | 1,613,020 58.38% | 1,018,447 -25.46% | 1,366,323 128.18% | |||||
EV | 1,623,550 | 992,797 | 1,405,658 | |||||
EBITDA | 1,005,603 | 662,372 | 513,915 | |||||
EV/EBITDA | 1.61 | 1.50 | 2.74 | |||||
Interest | 14,968 | 9,273 | 10,138 | |||||
Interest/NOPBT | 1.58% | 1.51% | 2.14% |