{"id":14324,"date":"2023-01-12T17:07:41","date_gmt":"2023-01-12T16:07:41","guid":{"rendered":"https:\/\/integrae.it\/?p=14324"},"modified":"2023-01-12T17:07:42","modified_gmt":"2023-01-12T16:07:42","slug":"update-10-10-2022-2","status":"publish","type":"post","link":"https:\/\/integrae.it\/en\/research\/update-10-10-2022-2\/","title":{"rendered":"UPDATE &#8211; 10.10.2022"},"content":{"rendered":"\n<figure class=\"wp-block-table\"><table><tbody><tr><td>The Company generated a value of production equal to \u20ac 14.86 million, a considerable increase (+ 662.2%) compared to the previous period, which closed with a value of \u20ac 1.95 million. This growth is the result of the acquisition of new orders made between the end of 2021 and the beginning of 2022 in Italy (EPC business unit) and abroad (System Integrator business unit) for the construction of mini-grid and photovoltaic plants commissioned by International Development Funds. EBITDA stood at \u20ac 0.78 million, showing significant growth compared to \u20ac 0.16 million in the previous fiscal year. The EBITDA margin, on the other hand, was equal to 5.3%. Net Income is also growing and equal to \u20ac 0,34 mln.&nbsp;In light of the results published in the half-yearly report for 1H22A, we modify our previous estimates both for the current year and for the coming years. In particular, we estimate FY22A value of production equal to \u20ac 25.50 million and EBITDA of \u20ac 2.30 million, corresponding to a marginality of 9.0%. For subsequent years, we expect the value of production to increase up to \u20ac 35.50 million (CAGR 21A-24E: 86.65%) in FY24E, with EBITDA of \u20ac 4.10 million (corresponding to an EBITDA margin of 11.5%), up from \u20ac 0.08 million in FY21A (corresponding to an EBITDA margin of 1.4%).We have conducted the valuation of ESI 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 a specific risk of 2.5%) provides an equity value of \u20ac 45.6 million. The equity value of ESI using market multiples is equal to \u20ac 24.3 million (with a 25% discount).&nbsp;<strong>The result is an average equity value of \u20ac 34.9 million. The target price is \u20ac 5.00 (prev. \u20ac 6,00 mln), BUY rating and MEDIUM risk.<\/strong><\/td><\/tr><\/tbody><\/table><\/figure>\n","protected":false},"excerpt":{"rendered":"<p>The Company generated a value of production equal to \u20ac 14.86 million, a considerable increase (+ 662.2%) compared to the previous period, which closed with a value of \u20ac 1.95 million. This growth is<\/p>\n","protected":false},"author":5,"featured_media":11538,"comment_status":"closed","ping_status":"open","sticky":false,"template":"single-ricerche.php","format":"standard","meta":{"_acf_changed":false,"footnotes":""},"categories":[240,242],"tags":[183],"class_list":["post-14324","post","type-post","status-publish","format-standard","has-post-thumbnail","hentry","category-research","category-update-en","tag-esi-en"],"acf":[],"yoast_head":"<!-- This site is optimized with the Yoast SEO plugin v19.0 - https:\/\/yoast.com\/wordpress\/plugins\/seo\/ -->\n<title>UPDATE - 10.10.2022 - 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-10-10-2022-2\/\" \/>\n<meta property=\"og:locale\" content=\"en_US\" \/>\n<meta property=\"og:type\" content=\"article\" \/>\n<meta property=\"og:title\" content=\"UPDATE - 10.10.2022 - integrae.it \u2013 Financial Boutique\" \/>\n<meta property=\"og:description\" content=\"The Company generated a value of production equal to \u20ac 14.86 million, a considerable increase (+ 662.2%) compared to the previous period, which closed with a value of \u20ac 1.95 million. This growth is\" \/>\n<meta property=\"og:url\" content=\"https:\/\/integrae.it\/en\/research\/update-10-10-2022-2\/\" \/>\n<meta property=\"og:site_name\" content=\"integrae.it \u2013 Financial Boutique\" \/>\n<meta property=\"article:published_time\" content=\"2023-01-12T16:07:41+00:00\" \/>\n<meta property=\"article:modified_time\" content=\"2023-01-12T16:07:42+00:00\" \/>\n<meta property=\"og:image\" content=\"https:\/\/integrae.it\/wp-content\/uploads\/2021\/03\/esi-400x400-2-oyxz9qgjskfwk7ykgkl7oqd0k2c6oo495pzn1kpiu8.jpg\" \/>\n\t<meta property=\"og:image:width\" content=\"400\" \/>\n\t<meta property=\"og:image:height\" content=\"400\" \/>\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 - 10.10.2022 - 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-10-10-2022-2\/","og_locale":"en_US","og_type":"article","og_title":"UPDATE - 10.10.2022 - integrae.it \u2013 Financial Boutique","og_description":"The Company generated a value of production equal to \u20ac 14.86 million, a considerable increase (+ 662.2%) compared to the previous period, which closed with a value of \u20ac 1.95 million. This growth is","og_url":"https:\/\/integrae.it\/en\/research\/update-10-10-2022-2\/","og_site_name":"integrae.it \u2013 Financial Boutique","article_published_time":"2023-01-12T16:07:41+00:00","article_modified_time":"2023-01-12T16:07:42+00:00","og_image":[{"width":400,"height":400,"url":"https:\/\/integrae.it\/wp-content\/uploads\/2021\/03\/esi-400x400-2-oyxz9qgjskfwk7ykgkl7oqd0k2c6oo495pzn1kpiu8.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-10-10-2022-2\/#primaryimage","url":"https:\/\/integrae.it\/wp-content\/uploads\/2021\/03\/esi-400x400-2-oyxz9qgjskfwk7ykgkl7oqd0k2c6oo495pzn1kpiu8.jpg","contentUrl":"https:\/\/integrae.it\/wp-content\/uploads\/2021\/03\/esi-400x400-2-oyxz9qgjskfwk7ykgkl7oqd0k2c6oo495pzn1kpiu8.jpg","width":400,"height":400},{"@type":"WebPage","@id":"https:\/\/integrae.it\/en\/research\/update-10-10-2022-2\/#webpage","url":"https:\/\/integrae.it\/en\/research\/update-10-10-2022-2\/","name":"UPDATE - 10.10.2022 - integrae.it \u2013 Financial Boutique","isPartOf":{"@id":"https:\/\/integrae.it\/en\/#website"},"primaryImageOfPage":{"@id":"https:\/\/integrae.it\/en\/research\/update-10-10-2022-2\/#primaryimage"},"datePublished":"2023-01-12T16:07:41+00:00","dateModified":"2023-01-12T16:07:42+00:00","author":{"@id":"https:\/\/integrae.it\/en\/#\/schema\/person\/ff4803b14289cbd9d1c029003956aa7e"},"breadcrumb":{"@id":"https:\/\/integrae.it\/en\/research\/update-10-10-2022-2\/#breadcrumb"},"inLanguage":"en-US","potentialAction":[{"@type":"ReadAction","target":["https:\/\/integrae.it\/en\/research\/update-10-10-2022-2\/"]}]},{"@type":"BreadcrumbList","@id":"https:\/\/integrae.it\/en\/research\/update-10-10-2022-2\/#breadcrumb","itemListElement":[{"@type":"ListItem","position":1,"name":"UPDATE &#8211; 10.10.2022"}]},{"@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\/14324","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=14324"}],"version-history":[{"count":1,"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/posts\/14324\/revisions"}],"predecessor-version":[{"id":14325,"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/posts\/14324\/revisions\/14325"}],"wp:featuredmedia":[{"embeddable":true,"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/media\/11538"}],"wp:attachment":[{"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/media?parent=14324"}],"wp:term":[{"taxonomy":"category","embeddable":true,"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/categories?post=14324"},{"taxonomy":"post_tag","embeddable":true,"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/tags?post=14324"}],"curies":[{"name":"wp","href":"https:\/\/api.w.org\/{rel}","templated":true}]}}