
  

  

  

  
{"id":13634,"date":"2022-12-08T14:38:15","date_gmt":"2022-12-08T13:38:15","guid":{"rendered":"https:\/\/integrae.it\/?p=13634"},"modified":"2022-12-08T14:38:17","modified_gmt":"2022-12-08T13:38:17","slug":"update-09-10-2022","status":"publish","type":"post","link":"https:\/\/integrae.it\/en\/research\/update-09-10-2022\/","title":{"rendered":"UPDATE &#8211; 09.10.2022"},"content":{"rendered":"\n<p>During the first six months of the FY22A fiscal year, the Company devoted significant efforts and resources to implement a review of the strategy setting, which now provides for a simple corporate structure without the division of activities into business units and with greater efficiency and cost optimization. Net of these interventions, algoWatt recorded a value of production equal to \u20ac 9.27 million, vs \u20ac 9.77 mln in 1H21A. EBITDA recorded in the first six months of the year amounted to \u20ac 0.41 million, a sharp increase compared to the 1H21A figure of \u20ac 0.02 million. EBIT also improved compared to the negative value of 1H21A, equal to \u20ac -2.60 million, however, reaching a negative value of \u20ac -1.70 million. Net Income was also negative, equal to \u20ac -1.83 million (\u20ac -3.74 in 1H21A).&nbsp;<\/p>\n\n\n\n<p>In light of the results published in the semiannual report for 1H22A and the recent publication of the business plan, we largely confirm our estimates for both the current year and the coming years. In particular, we estimate FY22E value of production equal to \u20ac 33.00 million and EBITDA of \u20ac 12.00 million, corresponding to a marginality of 36.4%. For subsequent years, we expect the value of production to increase up to \u20ac 33.25 million (CAGR 20A-24E: 13.15%) in FY24E, with EBITDA of \u20ac 6.25 million (EBITDA margin of 18.8%), up from \u20ac 3.32 million in FY21A (EBITDA margin of 14.5%).<\/p>\n\n\n\n<p>We have conducted the valuation of algoWatt equity value based on the DCF methodology and market multiples of a comparable companies sample. The DCF method (which in the calculation of the WACC includes for prudential purposes also a specific risk of 2.5%) provides an equity value of \u20ac 90.2 million. The equity value of algoWatt using market multiples is \u20ac 50.8 million (including a discount of 25%). The result is an average equity value of approx. \u20ac 70.5 million. <strong>The target price is \u20ac 1.50 (prev. \u20ac 1.40), BUY rating and MEDIUM risk.<\/strong><\/p>\n","protected":false},"excerpt":{"rendered":"<p>During the first six months of the FY22A fiscal year, the Company devoted significant efforts and resources to implement a review of the strategy setting, which now provides for a simple corporate structure without<\/p>\n","protected":false},"author":5,"featured_media":11994,"comment_status":"closed","ping_status":"open","sticky":false,"template":"single-ricerche.php","format":"standard","meta":{"_acf_changed":false,"footnotes":""},"categories":[240,242],"tags":[247],"class_list":["post-13634","post","type-post","status-publish","format-standard","has-post-thumbnail","hentry","category-research","category-update-en","tag-algowatt-2"],"acf":[],"yoast_head":"<!-- This site is optimized with the Yoast SEO plugin v19.0 - https:\/\/yoast.com\/wordpress\/plugins\/seo\/ -->\n<title>UPDATE - 09.10.2022 - integrae.it \u2013 Financial Boutique<\/title>\n<meta name=\"robots\" content=\"index, follow, max-snippet:-1, max-image-preview:large, max-video-preview:-1\" \/>\n<link rel=\"canonical\" href=\"https:\/\/integrae.it\/en\/research\/update-09-10-2022\/\" \/>\n<meta property=\"og:locale\" content=\"en_US\" \/>\n<meta property=\"og:type\" content=\"article\" \/>\n<meta property=\"og:title\" content=\"UPDATE - 09.10.2022 - integrae.it \u2013 Financial Boutique\" \/>\n<meta property=\"og:description\" content=\"During the first six months of the FY22A fiscal year, the Company devoted significant efforts and resources to implement a review of the strategy setting, which now provides for a simple corporate structure without\" \/>\n<meta property=\"og:url\" content=\"https:\/\/integrae.it\/en\/research\/update-09-10-2022\/\" \/>\n<meta property=\"og:site_name\" content=\"integrae.it \u2013 Financial Boutique\" \/>\n<meta property=\"article:published_time\" content=\"2022-12-08T13:38:15+00:00\" \/>\n<meta property=\"article:modified_time\" content=\"2022-12-08T13:38:17+00:00\" \/>\n<meta property=\"og:image\" content=\"https:\/\/integrae.it\/wp-content\/uploads\/2021\/11\/algowatt-generic.jpg\" \/>\n\t<meta property=\"og:image:width\" content=\"600\" \/>\n\t<meta property=\"og:image:height\" content=\"399\" \/>\n\t<meta property=\"og:image:type\" content=\"image\/jpeg\" \/>\n<meta name=\"twitter:card\" content=\"summary_large_image\" \/>\n<meta name=\"twitter:label1\" content=\"Written by\" \/>\n\t<meta name=\"twitter:data1\" content=\"amministratore integrae\" \/>\n\t<meta name=\"twitter:label2\" content=\"Est. reading time\" \/>\n\t<meta name=\"twitter:data2\" content=\"2 minutes\" \/>\n<!-- \/ Yoast SEO plugin. -->","yoast_head_json":{"title":"UPDATE - 09.10.2022 - integrae.it \u2013 Financial Boutique","robots":{"index":"index","follow":"follow","max-snippet":"max-snippet:-1","max-image-preview":"max-image-preview:large","max-video-preview":"max-video-preview:-1"},"canonical":"https:\/\/integrae.it\/en\/research\/update-09-10-2022\/","og_locale":"en_US","og_type":"article","og_title":"UPDATE - 09.10.2022 - integrae.it \u2013 Financial Boutique","og_description":"During the first six months of the FY22A fiscal year, the Company devoted significant efforts and resources to implement a review of the strategy setting, which now provides for a simple corporate structure without","og_url":"https:\/\/integrae.it\/en\/research\/update-09-10-2022\/","og_site_name":"integrae.it \u2013 Financial Boutique","article_published_time":"2022-12-08T13:38:15+00:00","article_modified_time":"2022-12-08T13:38:17+00:00","og_image":[{"width":600,"height":399,"url":"https:\/\/integrae.it\/wp-content\/uploads\/2021\/11\/algowatt-generic.jpg","type":"image\/jpeg"}],"twitter_card":"summary_large_image","twitter_misc":{"Written by":"amministratore integrae","Est. reading time":"2 minutes"},"schema":{"@context":"https:\/\/schema.org","@graph":[{"@type":"WebSite","@id":"https:\/\/integrae.it\/en\/#website","url":"https:\/\/integrae.it\/en\/","name":"integrae.it \u2013 Financial Boutique","description":"CORPORATE FINANCE EQUITY RESEARCH EQUITY SALES &amp; TRADING","potentialAction":[{"@type":"SearchAction","target":{"@type":"EntryPoint","urlTemplate":"https:\/\/integrae.it\/en\/?s={search_term_string}"},"query-input":"required name=search_term_string"}],"inLanguage":"en-US"},{"@type":"ImageObject","inLanguage":"en-US","@id":"https:\/\/integrae.it\/en\/research\/update-09-10-2022\/#primaryimage","url":"https:\/\/integrae.it\/wp-content\/uploads\/2021\/11\/algowatt-generic.jpg","contentUrl":"https:\/\/integrae.it\/wp-content\/uploads\/2021\/11\/algowatt-generic.jpg","width":600,"height":399},{"@type":"WebPage","@id":"https:\/\/integrae.it\/en\/research\/update-09-10-2022\/#webpage","url":"https:\/\/integrae.it\/en\/research\/update-09-10-2022\/","name":"UPDATE - 09.10.2022 - integrae.it \u2013 Financial Boutique","isPartOf":{"@id":"https:\/\/integrae.it\/en\/#website"},"primaryImageOfPage":{"@id":"https:\/\/integrae.it\/en\/research\/update-09-10-2022\/#primaryimage"},"datePublished":"2022-12-08T13:38:15+00:00","dateModified":"2022-12-08T13:38:17+00:00","author":{"@id":"https:\/\/integrae.it\/en\/#\/schema\/person\/ff4803b14289cbd9d1c029003956aa7e"},"breadcrumb":{"@id":"https:\/\/integrae.it\/en\/research\/update-09-10-2022\/#breadcrumb"},"inLanguage":"en-US","potentialAction":[{"@type":"ReadAction","target":["https:\/\/integrae.it\/en\/research\/update-09-10-2022\/"]}]},{"@type":"BreadcrumbList","@id":"https:\/\/integrae.it\/en\/research\/update-09-10-2022\/#breadcrumb","itemListElement":[{"@type":"ListItem","position":1,"name":"UPDATE &#8211; 09.10.2022"}]},{"@type":"Person","@id":"https:\/\/integrae.it\/en\/#\/schema\/person\/ff4803b14289cbd9d1c029003956aa7e","name":"amministratore integrae","image":{"@type":"ImageObject","inLanguage":"en-US","@id":"https:\/\/integrae.it\/en\/#\/schema\/person\/image\/","url":"https:\/\/secure.gravatar.com\/avatar\/8bfcd102ed022191bffee6f9b0482ddd?s=96&d=mm&r=g","contentUrl":"https:\/\/secure.gravatar.com\/avatar\/8bfcd102ed022191bffee6f9b0482ddd?s=96&d=mm&r=g","caption":"amministratore integrae"},"sameAs":["https:\/\/www.integrae.it"],"url":"https:\/\/integrae.it\/en\/author\/amministratore_integrae\/"}]}},"_links":{"self":[{"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/posts\/13634","targetHints":{"allow":["GET"]}}],"collection":[{"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/posts"}],"about":[{"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/types\/post"}],"author":[{"embeddable":true,"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/users\/5"}],"replies":[{"embeddable":true,"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/comments?post=13634"}],"version-history":[{"count":1,"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/posts\/13634\/revisions"}],"predecessor-version":[{"id":13635,"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/posts\/13634\/revisions\/13635"}],"wp:featuredmedia":[{"embeddable":true,"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/media\/11994"}],"wp:attachment":[{"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/media?parent=13634"}],"wp:term":[{"taxonomy":"category","embeddable":true,"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/categories?post=13634"},{"taxonomy":"post_tag","embeddable":true,"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/tags?post=13634"}],"curies":[{"name":"wp","href":"https:\/\/api.w.org\/{rel}","templated":true}]}}