MTAARACE
Market cap77bUSD
Dec 20, Last price
411.60EUR
1D
0.68%
1Q
-2.02%
Jan 2017
644.30%
IPO
823.08%
Name
Ferrari NV
Chart & Performance
Profile
Ferrari N.V., through its subsidiaries, designs, engineers, produces, and sells luxury performance sports cars. The company offers sports, GT, and special series cars; limited edition hyper cars; one-off and track cars; and Icona cars. It also provides racing cars, and spare parts and engines, as well as after sales, repair, maintenance, and restoration services for cars. In addition, the company licenses its Ferrari brand to various producers and retailers of luxury and lifestyle goods; Ferrari World, a theme park in Abu Dhabi, the United Arab Emirates; and Ferrari Land Portaventura, a theme park in Europe. Further, it provides direct or indirect finance and leasing services to retail clients and dealers; manages racetracks, as well as owns and manages two museums in Maranello and Modena, Italy; and develops and sells a line of apparel and accessories through its monobrand stores. As of December 31, 2021, it had a total of 30 retail Ferrari stores, including 14 franchised stores and 16 owned stores. The company also sells its products through a network of 172 authorized dealers operating 191 points of sale worldwide, as well as through its website, store.ferrari.com. Ferrari N.V. was founded in 1947 and is headquartered in Maranello, Italy.
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 | 5,970,146 17.17% | 5,095,254 19.30% | 4,270,894 23.44% | |||||||
Cost of revenue | 4,340,016 | 3,852,499 | 3,196,741 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,630,130 | 1,242,755 | 1,074,153 | |||||||
NOPBT Margin | 27.30% | 24.39% | 25.15% | |||||||
Operating Taxes | 344,897 | 238,472 | 209,095 | |||||||
Tax Rate | 21.16% | 19.19% | 19.47% | |||||||
NOPAT | 1,285,233 | 1,004,283 | 865,058 | |||||||
Net income | 1,252,048 34.25% | 932,614 12.26% | 830,767 36.68% | |||||||
Dividends | (328,631) | (249,522) | (160,101) | |||||||
Dividend yield | 0.59% | 0.68% | 0.38% | |||||||
Proceeds from repurchase of equity | (460,629) | (396,522) | 111,425 | |||||||
BB yield | 0.83% | 1.08% | -0.27% | |||||||
Debt | ||||||||||
Debt current | 979,393 | 516,119 | ||||||||
Long-term debt | 1,825,810 | 2,869,202 | 2,686,221 | |||||||
Deferred revenue | 270,353 | 256,206 | ||||||||
Other long-term liabilities | 947,656 | 894,631 | 678,370 | |||||||
Net debt | 630,590 | 2,393,092 | 1,801,750 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,716,637 | 1,403,340 | 1,282,726 | |||||||
CAPEX | (381,762) | (804,619) | (737,143) | |||||||
Cash from investing activities | (866,452) | (805,408) | (732,738) | |||||||
Cash from financing activities | (1,109,407) | (553,560) | (579,672) | |||||||
FCF | 2,468,613 | 41,473 | 977,249 | |||||||
Balance | ||||||||||
Cash | 1,127,549 | 1,395,969 | 1,346,081 | |||||||
Long term investments | 67,671 | 59,534 | 54,509 | |||||||
Excess cash | 896,713 | 1,200,740 | 1,187,045 | |||||||
Stockholders' equity | 3,070,622 | 2,602,487 | 2,211,416 | |||||||
Invested Capital | 5,668,043 | 6,299,340 | 4,992,167 | |||||||
ROIC | 21.48% | 17.79% | 17.32% | |||||||
ROCE | 24.83% | 16.30% | 17.12% | |||||||
EV | ||||||||||
Common stock shares outstanding | 181,511 | 183,072 | 184,722 | |||||||
Price | 305.20 52.45% | 200.20 -12.00% | 227.50 20.59% | |||||||
Market cap | 55,397,157 51.15% | 36,651,014 -12.79% | 42,024,255 20.17% | |||||||
EV | 56,037,481 | 39,053,736 | 43,831,523 | |||||||
EBITDA | 2,292,435 | 1,788,980 | 1,530,142 | |||||||
EV/EBITDA | 24.44 | 21.83 | 28.65 | |||||||
Interest | 15,000 | 54,196 | 38,397 | |||||||
Interest/NOPBT | 0.92% | 4.36% | 3.57% |