{"id":16477,"date":"2023-04-21T09:12:09","date_gmt":"2023-04-21T07:12:09","guid":{"rendered":"https:\/\/integrae.it\/?p=16477"},"modified":"2023-04-21T09:12:11","modified_gmt":"2023-04-21T07:12:11","slug":"update-21-04-2023","status":"publish","type":"post","link":"https:\/\/integrae.it\/en\/research\/update-21-04-2023\/","title":{"rendered":"UPDATE &#8211; 21.04.2023"},"content":{"rendered":"\n<figure class=\"wp-block-table\"><table><tbody><tr><td>In its annual financial report as of December 31, 2022, Impianti reported a revenue of \u20ac 10.03 million, up 5.3% compared to the value reported in 2021 (\u20ac 9.5 million). Adjusted EBITDA (with respect to non-recurring costs) amounted to \u20ac 0.18 million, reporting an Adjusted EBITDA margin of 1.8% (10.6% in FY21A). EBIT came in at a negative value of \u20ac 0.12 million in 2022, compared to \u20ac 0.93 million in 2021. Net Income was also negative, amounting to -\u20ac 0.05 million, compared to a profit of \u20ac 0.56 million reported as of December 31, 2021.<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 of \u20ac 13.10 million, and EBITDA equal to \u20ac 0.65 million, corresponding to a margin of 5.0%. In the following years, we expect the value of production to rise to \u20ac 21.70 million in FY25E, with EBITDA equal to \u20ac 2.20 million (corresponding to an EBITDA margin of 10.2%), up compared to the value of \u20ac 0.14 million reported in FY22A (corresponding to an EBITDA margin of 1.4%).<br><br>We conducted our valuation of the equity value of Impianti based on the DCF method and multiples of a sample of comparable companies. 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 24.2 million. Using market multiples, the equity value of Impianti is \u20ac 11.9 million (including a 25% discount). <strong>The result is an average equity value of approximately \u20ac 18.0 million. The target price is \u20ac 2.35, BUY rating, and MEDIUM risk.<\/strong><\/td><\/tr><\/tbody><\/table><\/figure>\n","protected":false},"excerpt":{"rendered":"<p>In its annual financial report as of December 31, 2022, Impianti reported a revenue of \u20ac 10.03 million, up 5.3% compared to the value reported in 2021 (\u20ac 9.5 million). Adjusted EBITDA (with respect<\/p>\n","protected":false},"author":5,"featured_media":13803,"comment_status":"closed","ping_status":"open","sticky":false,"template":"single-ricerche.php","format":"standard","meta":{"_acf_changed":false,"footnotes":""},"categories":[240,242],"tags":[264],"class_list":["post-16477","post","type-post","status-publish","format-standard","has-post-thumbnail","hentry","category-research","category-update-en","tag-impianti-2"],"acf":[],"yoast_head":"<!-- This site is optimized with the Yoast SEO plugin v19.0 - https:\/\/yoast.com\/wordpress\/plugins\/seo\/ -->\n<title>UPDATE - 21.04.2023 - 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-21-04-2023\/\" \/>\n<meta property=\"og:locale\" content=\"en_US\" \/>\n<meta property=\"og:type\" content=\"article\" \/>\n<meta property=\"og:title\" content=\"UPDATE - 21.04.2023 - integrae.it \u2013 Financial Boutique\" \/>\n<meta property=\"og:description\" content=\"In its annual financial report as of December 31, 2022, Impianti reported a revenue of \u20ac 10.03 million, up 5.3% compared to the value reported in 2021 (\u20ac 9.5 million). Adjusted EBITDA (with respect\" \/>\n<meta property=\"og:url\" content=\"https:\/\/integrae.it\/en\/research\/update-21-04-2023\/\" \/>\n<meta property=\"og:site_name\" content=\"integrae.it \u2013 Financial Boutique\" \/>\n<meta property=\"article:published_time\" content=\"2023-04-21T07:12:09+00:00\" \/>\n<meta property=\"article:modified_time\" content=\"2023-04-21T07:12:11+00:00\" \/>\n<meta property=\"og:image\" content=\"https:\/\/integrae.it\/wp-content\/uploads\/2022\/12\/impianti_logo-copia.png\" \/>\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\/png\" \/>\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 - 21.04.2023 - 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-21-04-2023\/","og_locale":"en_US","og_type":"article","og_title":"UPDATE - 21.04.2023 - integrae.it \u2013 Financial Boutique","og_description":"In its annual financial report as of December 31, 2022, Impianti reported a revenue of \u20ac 10.03 million, up 5.3% compared to the value reported in 2021 (\u20ac 9.5 million). Adjusted EBITDA (with respect","og_url":"https:\/\/integrae.it\/en\/research\/update-21-04-2023\/","og_site_name":"integrae.it \u2013 Financial Boutique","article_published_time":"2023-04-21T07:12:09+00:00","article_modified_time":"2023-04-21T07:12:11+00:00","og_image":[{"width":400,"height":400,"url":"https:\/\/integrae.it\/wp-content\/uploads\/2022\/12\/impianti_logo-copia.png","type":"image\/png"}],"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-21-04-2023\/#primaryimage","url":"https:\/\/integrae.it\/wp-content\/uploads\/2022\/12\/impianti_logo-copia.png","contentUrl":"https:\/\/integrae.it\/wp-content\/uploads\/2022\/12\/impianti_logo-copia.png","width":400,"height":400},{"@type":"WebPage","@id":"https:\/\/integrae.it\/en\/research\/update-21-04-2023\/#webpage","url":"https:\/\/integrae.it\/en\/research\/update-21-04-2023\/","name":"UPDATE - 21.04.2023 - integrae.it \u2013 Financial Boutique","isPartOf":{"@id":"https:\/\/integrae.it\/en\/#website"},"primaryImageOfPage":{"@id":"https:\/\/integrae.it\/en\/research\/update-21-04-2023\/#primaryimage"},"datePublished":"2023-04-21T07:12:09+00:00","dateModified":"2023-04-21T07:12:11+00:00","author":{"@id":"https:\/\/integrae.it\/en\/#\/schema\/person\/ff4803b14289cbd9d1c029003956aa7e"},"breadcrumb":{"@id":"https:\/\/integrae.it\/en\/research\/update-21-04-2023\/#breadcrumb"},"inLanguage":"en-US","potentialAction":[{"@type":"ReadAction","target":["https:\/\/integrae.it\/en\/research\/update-21-04-2023\/"]}]},{"@type":"BreadcrumbList","@id":"https:\/\/integrae.it\/en\/research\/update-21-04-2023\/#breadcrumb","itemListElement":[{"@type":"ListItem","position":1,"name":"UPDATE &#8211; 21.04.2023"}]},{"@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\/16477","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=16477"}],"version-history":[{"count":1,"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/posts\/16477\/revisions"}],"predecessor-version":[{"id":16478,"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/posts\/16477\/revisions\/16478"}],"wp:featuredmedia":[{"embeddable":true,"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/media\/13803"}],"wp:attachment":[{"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/media?parent=16477"}],"wp:term":[{"taxonomy":"category","embeddable":true,"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/categories?post=16477"},{"taxonomy":"post_tag","embeddable":true,"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/tags?post=16477"}],"curies":[{"name":"wp","href":"https:\/\/api.w.org\/{rel}","templated":true}]}}