{"id":21191,"date":"2023-12-06T08:28:35","date_gmt":"2023-12-06T07:28:35","guid":{"rendered":"https:\/\/integrae.it\/?p=21191"},"modified":"2023-12-06T08:28:37","modified_gmt":"2023-12-06T07:28:37","slug":"update-06-12-2023","status":"publish","type":"post","link":"https:\/\/integrae.it\/en\/research\/update-06-12-2023\/","title":{"rendered":"UPDATE &#8211; 06.12.2023"},"content":{"rendered":"\n<figure class=\"wp-block-table\"><table><tbody><tr><td>During the first half of the 2023 financial year, Mexedia Group generated consolidated revenues of \u20ac 133.36 million, up 59.4% from the 1H22A figure of \u20ac 83.68 million. The EBITDA for the period, equal to \u20ac 4.10 million, saw an increase of 1.9% compared to \u20ac 4.03 million in the first half of the previous financial year. The EBITDA Margin for the period, equal to 3.1%, was lower than the 1H22A figure of 4.8%. EBIT, after depreciation and amortization of \u20ac 0.08 million, came in at \u20ac 4.02 million (\u20ac 3.94 million in 1H22A). Finally, the NFP came in at \u20ac 39.94 million of debt.<br><br>In light of the results published in the half-year report for 1H23A, and of the recent acquisitions of PhoneTime Inc and Matchcom Inc, we have adjusted our estimates for both the current year and the coming years. In particular, we now estimate an FY23E value of production of \u20ac 280.00 million, and an EBITDA of \u20ac 13.00 million, corresponding to a margin of 4.6%. In the following years, we expect the value of production to rise to \u20ac 365.00 million (CAGR 22A-27E: 23.2%) in FY27E, with EBITDA equal to \u20ac 42.55 million (corresponding to a margin of 10.6%), up from \u20ac 8.37 million in FY22A (corresponding to an EBITDA Margin of\u00a05.9%). On the balance sheet level, however, we have updated our estimates regarding NFP, now expecting for FY23E an NFP equal to \u20ac 40.68 million of debt.<br><br>We conducted our valuation of the equity value of Mexedia based on the DCF method. The DCF method (including, for prudential purposes, a specific risk of 2.50% in the calculation of the WACC) returned an equity value of \u20ac \u20ac 199.5 million. <strong>The target price is \u20ac 35.00, with a BUY rating and MEDIUM risk.<\/strong><\/td><\/tr><\/tbody><\/table><\/figure>\n","protected":false},"excerpt":{"rendered":"<p>During the first half of the 2023 financial year, Mexedia Group generated consolidated revenues of \u20ac 133.36 million, up 59.4% from the 1H22A figure of \u20ac 83.68 million. The EBITDA for the period, equal<\/p>\n","protected":false},"author":5,"featured_media":17249,"comment_status":"closed","ping_status":"open","sticky":false,"template":"single-ricerche.php","format":"standard","meta":{"_acf_changed":false,"footnotes":""},"categories":[240,242],"tags":[287],"class_list":["post-21191","post","type-post","status-publish","format-standard","has-post-thumbnail","hentry","category-research","category-update-en","tag-mexedia-2"],"acf":[],"yoast_head":"<!-- This site is optimized with the Yoast SEO plugin v19.0 - https:\/\/yoast.com\/wordpress\/plugins\/seo\/ -->\n<title>UPDATE - 06.12.2023 - 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-06-12-2023\/\" \/>\n<meta property=\"og:locale\" content=\"en_US\" \/>\n<meta property=\"og:type\" content=\"article\" \/>\n<meta property=\"og:title\" content=\"UPDATE - 06.12.2023 - integrae.it \u2013 Financial Boutique\" \/>\n<meta property=\"og:description\" content=\"During the first half of the 2023 financial year, Mexedia Group generated consolidated revenues of \u20ac 133.36 million, up 59.4% from the 1H22A figure of \u20ac 83.68 million. The EBITDA for the period, equal\" \/>\n<meta property=\"og:url\" content=\"https:\/\/integrae.it\/en\/research\/update-06-12-2023\/\" \/>\n<meta property=\"og:site_name\" content=\"integrae.it \u2013 Financial Boutique\" \/>\n<meta property=\"article:published_time\" content=\"2023-12-06T07:28:35+00:00\" \/>\n<meta property=\"article:modified_time\" content=\"2023-12-06T07:28:37+00:00\" \/>\n<meta property=\"og:image\" content=\"https:\/\/integrae.it\/wp-content\/uploads\/2023\/05\/Mexedia-Logo.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 - 06.12.2023 - 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-06-12-2023\/","og_locale":"en_US","og_type":"article","og_title":"UPDATE - 06.12.2023 - integrae.it \u2013 Financial Boutique","og_description":"During the first half of the 2023 financial year, Mexedia Group generated consolidated revenues of \u20ac 133.36 million, up 59.4% from the 1H22A figure of \u20ac 83.68 million. The EBITDA for the period, equal","og_url":"https:\/\/integrae.it\/en\/research\/update-06-12-2023\/","og_site_name":"integrae.it \u2013 Financial Boutique","article_published_time":"2023-12-06T07:28:35+00:00","article_modified_time":"2023-12-06T07:28:37+00:00","og_image":[{"width":400,"height":400,"url":"https:\/\/integrae.it\/wp-content\/uploads\/2023\/05\/Mexedia-Logo.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-06-12-2023\/#primaryimage","url":"https:\/\/integrae.it\/wp-content\/uploads\/2023\/05\/Mexedia-Logo.png","contentUrl":"https:\/\/integrae.it\/wp-content\/uploads\/2023\/05\/Mexedia-Logo.png","width":400,"height":400},{"@type":"WebPage","@id":"https:\/\/integrae.it\/en\/research\/update-06-12-2023\/#webpage","url":"https:\/\/integrae.it\/en\/research\/update-06-12-2023\/","name":"UPDATE - 06.12.2023 - integrae.it \u2013 Financial Boutique","isPartOf":{"@id":"https:\/\/integrae.it\/en\/#website"},"primaryImageOfPage":{"@id":"https:\/\/integrae.it\/en\/research\/update-06-12-2023\/#primaryimage"},"datePublished":"2023-12-06T07:28:35+00:00","dateModified":"2023-12-06T07:28:37+00:00","author":{"@id":"https:\/\/integrae.it\/en\/#\/schema\/person\/ff4803b14289cbd9d1c029003956aa7e"},"breadcrumb":{"@id":"https:\/\/integrae.it\/en\/research\/update-06-12-2023\/#breadcrumb"},"inLanguage":"en-US","potentialAction":[{"@type":"ReadAction","target":["https:\/\/integrae.it\/en\/research\/update-06-12-2023\/"]}]},{"@type":"BreadcrumbList","@id":"https:\/\/integrae.it\/en\/research\/update-06-12-2023\/#breadcrumb","itemListElement":[{"@type":"ListItem","position":1,"name":"UPDATE &#8211; 06.12.2023"}]},{"@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\/21191","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=21191"}],"version-history":[{"count":1,"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/posts\/21191\/revisions"}],"predecessor-version":[{"id":21192,"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/posts\/21191\/revisions\/21192"}],"wp:featuredmedia":[{"embeddable":true,"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/media\/17249"}],"wp:attachment":[{"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/media?parent=21191"}],"wp:term":[{"taxonomy":"category","embeddable":true,"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/categories?post=21191"},{"taxonomy":"post_tag","embeddable":true,"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/tags?post=21191"}],"curies":[{"name":"wp","href":"https:\/\/api.w.org\/{rel}","templated":true}]}}