{"id":16358,"date":"2023-04-14T09:36:56","date_gmt":"2023-04-14T07:36:56","guid":{"rendered":"https:\/\/integrae.it\/?p=16358"},"modified":"2023-04-14T09:36:58","modified_gmt":"2023-04-14T07:36:58","slug":"update-14-04-2023","status":"publish","type":"post","link":"https:\/\/integrae.it\/en\/research\/update-14-04-2023\/","title":{"rendered":"UPDATE &#8211; 14.04.2023"},"content":{"rendered":"\n<figure class=\"wp-block-table\"><table><tbody><tr><td>The Group closed the year with revenues of \u20ac 4.45 million, a very strong increase compared to the 2021 year-end figure, which amounted to \u20ac 1.35 million. EBITDA for the period amounted to \u20ac 0.95 million, substantially breaking even with the figure of the previous year, and leading to a margin on the value of production of 19.7% (versus 0.7% in FY21A). EBIT, after amortization and depreciation of \u20ac 0.93 million, came in at \u20ac 0.03 million, essentially breaking even, with an EBIT margin of 0.5%. On the other hand, Net Income was negative, equal to \u20ac -0.03 million (\u20ac -0.34 million in FY21A).<br><br>In light of the results published in the Annual Report for FY22A, we have adjusted our estimates for both the current year and the coming years. In particular, we estimate an FY23E value of production equal to \u20ac 20.00 million, and an EBITDA equal to \u20ac 15.30 million, corresponding to a margin of 76.5%. In the following years, we expect the value of production to rise to \u20ac 45.00 million (CAGR 22Y-25E: 110.3%) in FY25E, with EBITDA equal to \u20ac 37.80 million (corresponding to a margin of 84.0%), up from \u20ac 0.95 million in FY22A (corresponding to an EBITDA Margin of 19.7%).<br><br>We conducted our valuation of the equity value of ISCC Fintech based on the DCF method and the Excess Return method. The DCF method (including, for prudential purposes, a specific risk of 2.5% in the calculation of the WACC) returned an equity value of \u20ac 151.8 million. Using Excess Return, the equity value of ISCC Fintech was calculated as \u20ac 106.3 million. The result is an average equity value of approximately \u20ac 129.0 million.\u00a0<strong>The target price is \u20ac 10.00, BUY rating, and MEDIUM risk.<\/strong><\/td><\/tr><\/tbody><\/table><\/figure>\n","protected":false},"excerpt":{"rendered":"<p>The Group closed the year with revenues of \u20ac 4.45 million, a very strong increase compared to the 2021 year-end figure, which amounted to \u20ac 1.35 million. EBITDA for the period amounted to \u20ac<\/p>\n","protected":false},"author":5,"featured_media":12122,"comment_status":"closed","ping_status":"open","sticky":false,"template":"single-ricerche.php","format":"standard","meta":{"_acf_changed":false,"footnotes":""},"categories":[240,242],"tags":[171],"class_list":["post-16358","post","type-post","status-publish","format-standard","has-post-thumbnail","hentry","category-research","category-update-en","tag-iscc-fintech-en"],"acf":[],"yoast_head":"<!-- This site is optimized with the Yoast SEO plugin v19.0 - https:\/\/yoast.com\/wordpress\/plugins\/seo\/ -->\n<title>UPDATE - 14.04.2023 - 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-14-04-2023\/\" \/>\n<meta property=\"og:locale\" content=\"en_US\" \/>\n<meta property=\"og:type\" content=\"article\" \/>\n<meta property=\"og:title\" content=\"UPDATE - 14.04.2023 - integrae.it \u2013 Financial Boutique\" \/>\n<meta property=\"og:description\" content=\"The Group closed the year with revenues of \u20ac 4.45 million, a very strong increase compared to the 2021 year-end figure, which amounted to \u20ac 1.35 million. EBITDA for the period amounted to \u20ac\" \/>\n<meta property=\"og:url\" content=\"https:\/\/integrae.it\/en\/research\/update-14-04-2023\/\" \/>\n<meta property=\"og:site_name\" content=\"integrae.it \u2013 Financial Boutique\" \/>\n<meta property=\"article:published_time\" content=\"2023-04-14T07:36:56+00:00\" \/>\n<meta property=\"article:modified_time\" content=\"2023-04-14T07:36:58+00:00\" \/>\n<meta property=\"og:image\" content=\"https:\/\/integrae.it\/wp-content\/uploads\/2022\/03\/logo-sito.jpg\" \/>\n\t<meta property=\"og:image:width\" content=\"1748\" \/>\n\t<meta property=\"og:image:height\" content=\"1240\" \/>\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 - 14.04.2023 - 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-14-04-2023\/","og_locale":"en_US","og_type":"article","og_title":"UPDATE - 14.04.2023 - integrae.it \u2013 Financial Boutique","og_description":"The Group closed the year with revenues of \u20ac 4.45 million, a very strong increase compared to the 2021 year-end figure, which amounted to \u20ac 1.35 million. EBITDA for the period amounted to \u20ac","og_url":"https:\/\/integrae.it\/en\/research\/update-14-04-2023\/","og_site_name":"integrae.it \u2013 Financial Boutique","article_published_time":"2023-04-14T07:36:56+00:00","article_modified_time":"2023-04-14T07:36:58+00:00","og_image":[{"width":1748,"height":1240,"url":"https:\/\/integrae.it\/wp-content\/uploads\/2022\/03\/logo-sito.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-14-04-2023\/#primaryimage","url":"https:\/\/integrae.it\/wp-content\/uploads\/2022\/03\/logo-sito.jpg","contentUrl":"https:\/\/integrae.it\/wp-content\/uploads\/2022\/03\/logo-sito.jpg","width":1748,"height":1240},{"@type":"WebPage","@id":"https:\/\/integrae.it\/en\/research\/update-14-04-2023\/#webpage","url":"https:\/\/integrae.it\/en\/research\/update-14-04-2023\/","name":"UPDATE - 14.04.2023 - integrae.it \u2013 Financial Boutique","isPartOf":{"@id":"https:\/\/integrae.it\/en\/#website"},"primaryImageOfPage":{"@id":"https:\/\/integrae.it\/en\/research\/update-14-04-2023\/#primaryimage"},"datePublished":"2023-04-14T07:36:56+00:00","dateModified":"2023-04-14T07:36:58+00:00","author":{"@id":"https:\/\/integrae.it\/en\/#\/schema\/person\/ff4803b14289cbd9d1c029003956aa7e"},"breadcrumb":{"@id":"https:\/\/integrae.it\/en\/research\/update-14-04-2023\/#breadcrumb"},"inLanguage":"en-US","potentialAction":[{"@type":"ReadAction","target":["https:\/\/integrae.it\/en\/research\/update-14-04-2023\/"]}]},{"@type":"BreadcrumbList","@id":"https:\/\/integrae.it\/en\/research\/update-14-04-2023\/#breadcrumb","itemListElement":[{"@type":"ListItem","position":1,"name":"UPDATE &#8211; 14.04.2023"}]},{"@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\/16358","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=16358"}],"version-history":[{"count":1,"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/posts\/16358\/revisions"}],"predecessor-version":[{"id":16359,"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/posts\/16358\/revisions\/16359"}],"wp:featuredmedia":[{"embeddable":true,"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/media\/12122"}],"wp:attachment":[{"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/media?parent=16358"}],"wp:term":[{"taxonomy":"category","embeddable":true,"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/categories?post=16358"},{"taxonomy":"post_tag","embeddable":true,"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/tags?post=16358"}],"curies":[{"name":"wp","href":"https:\/\/api.w.org\/{rel}","templated":true}]}}