{"id":16331,"date":"2023-04-13T07:56:12","date_gmt":"2023-04-13T06:56:12","guid":{"rendered":"https:\/\/integrae.it\/?p=16331"},"modified":"2023-04-13T07:56:14","modified_gmt":"2023-04-13T06:56:14","slug":"update-13-04-2023","status":"publish","type":"post","link":"https:\/\/integrae.it\/en\/research\/update-13-04-2023\/","title":{"rendered":"UPDATE &#8211; 13.04.2023"},"content":{"rendered":"\n<figure class=\"wp-block-table\"><table><tbody><tr><td>Revenues amounted to \u20ac 31.71 million, compared to a value of \u20ac 26.29 million reported at the end of 2021, and to \u20ac 32.00 million estimated in our previous report. Adjusted EBITDA amounted to \u20ac &#8211; 0.53 million, slightly down on the \u20ac &#8211; 0.45 million of the previous year, and the \u20ac &#8211; 0.30 million expected. The Adjusted EBITDA Margin came in at &#8211; 1.7%, compared to &#8211; 1.7% in FY21A, and the estimated &#8211; 0.9%. EBIT amounted to \u20ac &#8211; 1.46 million (\u20ac &#8211; 1.15 million in 2021), after adjusted amortization and depreciation of \u20ac 0.93 million, whereas the expected EBIT amounted to \u20ac &#8211; 1.20 million. Net Profit stands at \u20ac &#8211; 1.24 million (\u20ac &#8211; 0.90 million in FY21A) versus our estimate of \u20ac &#8211; 0.95 million. The NFP went from \u20ac 3.53 million to \u20ac 5.41 million.<br><br>In light of the results published in the Annual Report for FY22A, we confirm our estimates for both the current year and the coming years. In particular, we estimate an FY23E sales value of \u20ac 36.50 million, and an Adjusted EBITDA of \u20ac1.20 million, corresponding to a margin of 3.3%. In the following years, we expect the value of sales to rise to \u20ac 50.00 million (CAGR 22A-25E: 16.4%) in FY25E, with an Adjusted EBITDA equal to \u20ac 3.80 million (corresponding to a margin of 7.6%), up from \u20ac &#8211; 0.71 million in FY22A (corresponding to an Adjusted EBITDA Margin of &#8211; 2.2%).<br><br>Given the lack of comparable companies, we conducted our valuation of the equity value of Longino &amp; Cardenal based on the DCF method alone. The DCF method (including, for prudential purposes, a specific risk of 2.5% in the calculation of the WACC) returned <strong>an equity value of \u20ac 25.0 million. The target price is \u20ac 4.00, BUY rating, and MEDIUM risk.<\/strong><\/td><\/tr><\/tbody><\/table><\/figure>\n","protected":false},"excerpt":{"rendered":"<p>Revenues amounted to \u20ac 31.71 million, compared to a value of \u20ac 26.29 million reported at the end of 2021, and to \u20ac 32.00 million estimated in our previous report. Adjusted EBITDA amounted to<\/p>\n","protected":false},"author":5,"featured_media":12110,"comment_status":"closed","ping_status":"open","sticky":false,"template":"single-ricerche.php","format":"standard","meta":{"_acf_changed":false,"footnotes":""},"categories":[240,242],"tags":[201],"class_list":["post-16331","post","type-post","status-publish","format-standard","has-post-thumbnail","hentry","category-research","category-update-en","tag-longino-cardenal-en"],"acf":[],"yoast_head":"<!-- This site is optimized with the Yoast SEO plugin v19.0 - https:\/\/yoast.com\/wordpress\/plugins\/seo\/ -->\n<title>UPDATE - 13.04.2023 - 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-13-04-2023\/\" \/>\n<meta property=\"og:locale\" content=\"en_US\" \/>\n<meta property=\"og:type\" content=\"article\" \/>\n<meta property=\"og:title\" content=\"UPDATE - 13.04.2023 - integrae.it \u2013 Financial Boutique\" \/>\n<meta property=\"og:description\" content=\"Revenues amounted to \u20ac 31.71 million, compared to a value of \u20ac 26.29 million reported at the end of 2021, and to \u20ac 32.00 million estimated in our previous report. Adjusted EBITDA amounted to\" \/>\n<meta property=\"og:url\" content=\"https:\/\/integrae.it\/en\/research\/update-13-04-2023\/\" \/>\n<meta property=\"og:site_name\" content=\"integrae.it \u2013 Financial Boutique\" \/>\n<meta property=\"article:published_time\" content=\"2023-04-13T06:56:12+00:00\" \/>\n<meta property=\"article:modified_time\" content=\"2023-04-13T06:56:14+00:00\" \/>\n<meta property=\"og:image\" content=\"https:\/\/integrae.it\/wp-content\/uploads\/2022\/03\/Logo_Longino_BLACK-2.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 - 13.04.2023 - 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-13-04-2023\/","og_locale":"en_US","og_type":"article","og_title":"UPDATE - 13.04.2023 - integrae.it \u2013 Financial Boutique","og_description":"Revenues amounted to \u20ac 31.71 million, compared to a value of \u20ac 26.29 million reported at the end of 2021, and to \u20ac 32.00 million estimated in our previous report. Adjusted EBITDA amounted to","og_url":"https:\/\/integrae.it\/en\/research\/update-13-04-2023\/","og_site_name":"integrae.it \u2013 Financial Boutique","article_published_time":"2023-04-13T06:56:12+00:00","article_modified_time":"2023-04-13T06:56:14+00:00","og_image":[{"width":400,"height":400,"url":"https:\/\/integrae.it\/wp-content\/uploads\/2022\/03\/Logo_Longino_BLACK-2.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-13-04-2023\/#primaryimage","url":"https:\/\/integrae.it\/wp-content\/uploads\/2022\/03\/Logo_Longino_BLACK-2.jpg","contentUrl":"https:\/\/integrae.it\/wp-content\/uploads\/2022\/03\/Logo_Longino_BLACK-2.jpg","width":400,"height":400},{"@type":"WebPage","@id":"https:\/\/integrae.it\/en\/research\/update-13-04-2023\/#webpage","url":"https:\/\/integrae.it\/en\/research\/update-13-04-2023\/","name":"UPDATE - 13.04.2023 - integrae.it \u2013 Financial Boutique","isPartOf":{"@id":"https:\/\/integrae.it\/en\/#website"},"primaryImageOfPage":{"@id":"https:\/\/integrae.it\/en\/research\/update-13-04-2023\/#primaryimage"},"datePublished":"2023-04-13T06:56:12+00:00","dateModified":"2023-04-13T06:56:14+00:00","author":{"@id":"https:\/\/integrae.it\/en\/#\/schema\/person\/ff4803b14289cbd9d1c029003956aa7e"},"breadcrumb":{"@id":"https:\/\/integrae.it\/en\/research\/update-13-04-2023\/#breadcrumb"},"inLanguage":"en-US","potentialAction":[{"@type":"ReadAction","target":["https:\/\/integrae.it\/en\/research\/update-13-04-2023\/"]}]},{"@type":"BreadcrumbList","@id":"https:\/\/integrae.it\/en\/research\/update-13-04-2023\/#breadcrumb","itemListElement":[{"@type":"ListItem","position":1,"name":"UPDATE &#8211; 13.04.2023"}]},{"@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\/16331","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=16331"}],"version-history":[{"count":1,"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/posts\/16331\/revisions"}],"predecessor-version":[{"id":16332,"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/posts\/16331\/revisions\/16332"}],"wp:featuredmedia":[{"embeddable":true,"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/media\/12110"}],"wp:attachment":[{"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/media?parent=16331"}],"wp:term":[{"taxonomy":"category","embeddable":true,"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/categories?post=16331"},{"taxonomy":"post_tag","embeddable":true,"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/tags?post=16331"}],"curies":[{"name":"wp","href":"https:\/\/api.w.org\/{rel}","templated":true}]}}