{"id":24142,"date":"2024-04-12T15:55:31","date_gmt":"2024-04-12T13:55:31","guid":{"rendered":"https:\/\/integrae.it\/?p=24142"},"modified":"2024-04-12T15:55:32","modified_gmt":"2024-04-12T13:55:32","slug":"update-11-04-2024-3","status":"publish","type":"post","link":"https:\/\/integrae.it\/en\/research\/update-11-04-2024-3\/","title":{"rendered":"UPDATE &#8211; 11.04.2024"},"content":{"rendered":"\n<p>The value of production for 2023 amounted to \u20ac 26.40 million, an improvement on the FY22A figure of \u20ac 21.56 million, in line with our estimate of \u20ac 26.50 million. EBITDA, equal to \u20ac 4.43 million, saw growth of 14.8% compared to the figure of \u20ac 3.86 million reported for the previous year. The EBITDA margin came in at 16.8%, slightly down on the FY22A figure of 17.9%, but in line with the estimate of our previous report (17.0%). EBIT amounted to \u20ac 2.26 million (\u20ac 2.17 million in FY22A), substantially confirming our estimate of \u20ac 2.30 million. The Net Income was \u20ac 1.27 million, in line with the last financial year\u2019s result of \u20ac 1.34 million. The NFP reached a cash-positive value of \u20ac 0.34 million, an improvement on both FY22A\u2019s result of \u20ac 0.04 million and our previous estimate of \u20ac 0.09 million.&nbsp;<br><br>In light of the results published in the FY23A annual report, we have adjusted our estimates for both the current and the following years. In particular, we now estimate an FY24E value of production of \u20ac 29.00 million, and an EBITDA of \u20ac 5.25 million, corresponding to a margin of 18.1%. In the following years, we expect the value of production to reach \u20ac 36.00 million (CAGR 23A-26E: 10.9%) in FY26E, with EBITDA equal to \u20ac 7.00 million (corresponding to a margin of 19.4%), up from \u20ac 4.63 million in FY23A (corresponding to an EBITDA margin of 16.8%).&nbsp;<br><br>We conducted our valuation of the equity value of FOS on the basis of 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 40.1 million. Using market multiples, the equity value of FOS was calculated to be \u20ac 39.3 million (including a 25% discount). <strong>This results is an average equity value of approximately \u20ac 39.7 million. The target price is \u20ac 5.80, with a BUY rating and MEDIUM risk.<\/strong><\/p>\n","protected":false},"excerpt":{"rendered":"<p>The value of production for 2023 amounted to \u20ac 26.40 million, an improvement on the FY22A figure of \u20ac 21.56 million, in line with our estimate of \u20ac 26.50 million. EBITDA, equal to \u20ac<\/p>\n","protected":false},"author":5,"featured_media":11531,"comment_status":"closed","ping_status":"open","sticky":false,"template":"single-ricerche.php","format":"standard","meta":{"_acf_changed":false,"footnotes":""},"categories":[240,242],"tags":[190],"class_list":["post-24142","post","type-post","status-publish","format-standard","has-post-thumbnail","hentry","category-research","category-update-en","tag-gruppo-fos-en"],"acf":[],"yoast_head":"<!-- This site is optimized with the Yoast SEO plugin v19.0 - https:\/\/yoast.com\/wordpress\/plugins\/seo\/ -->\n<title>UPDATE - 11.04.2024 - 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-11-04-2024-3\/\" \/>\n<meta property=\"og:locale\" content=\"en_US\" \/>\n<meta property=\"og:type\" content=\"article\" \/>\n<meta property=\"og:title\" content=\"UPDATE - 11.04.2024 - integrae.it \u2013 Financial Boutique\" \/>\n<meta property=\"og:description\" content=\"The value of production for 2023 amounted to \u20ac 26.40 million, an improvement on the FY22A figure of \u20ac 21.56 million, in line with our estimate of \u20ac 26.50 million. EBITDA, equal to \u20ac\" \/>\n<meta property=\"og:url\" content=\"https:\/\/integrae.it\/en\/research\/update-11-04-2024-3\/\" \/>\n<meta property=\"og:site_name\" content=\"integrae.it \u2013 Financial Boutique\" \/>\n<meta property=\"article:published_time\" content=\"2024-04-12T13:55:31+00:00\" \/>\n<meta property=\"article:modified_time\" content=\"2024-04-12T13:55:32+00:00\" \/>\n<meta property=\"og:image\" content=\"https:\/\/integrae.it\/wp-content\/uploads\/2021\/03\/fos-400x400-1-ojra20r7ogw37m6pbaqv081pmxjgjy346xo42fvrfk.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 - 11.04.2024 - 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-11-04-2024-3\/","og_locale":"en_US","og_type":"article","og_title":"UPDATE - 11.04.2024 - integrae.it \u2013 Financial Boutique","og_description":"The value of production for 2023 amounted to \u20ac 26.40 million, an improvement on the FY22A figure of \u20ac 21.56 million, in line with our estimate of \u20ac 26.50 million. EBITDA, equal to \u20ac","og_url":"https:\/\/integrae.it\/en\/research\/update-11-04-2024-3\/","og_site_name":"integrae.it \u2013 Financial Boutique","article_published_time":"2024-04-12T13:55:31+00:00","article_modified_time":"2024-04-12T13:55:32+00:00","og_image":[{"width":400,"height":400,"url":"https:\/\/integrae.it\/wp-content\/uploads\/2021\/03\/fos-400x400-1-ojra20r7ogw37m6pbaqv081pmxjgjy346xo42fvrfk.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-11-04-2024-3\/#primaryimage","url":"https:\/\/integrae.it\/wp-content\/uploads\/2021\/03\/fos-400x400-1-ojra20r7ogw37m6pbaqv081pmxjgjy346xo42fvrfk.jpg","contentUrl":"https:\/\/integrae.it\/wp-content\/uploads\/2021\/03\/fos-400x400-1-ojra20r7ogw37m6pbaqv081pmxjgjy346xo42fvrfk.jpg","width":400,"height":400},{"@type":"WebPage","@id":"https:\/\/integrae.it\/en\/research\/update-11-04-2024-3\/#webpage","url":"https:\/\/integrae.it\/en\/research\/update-11-04-2024-3\/","name":"UPDATE - 11.04.2024 - integrae.it \u2013 Financial Boutique","isPartOf":{"@id":"https:\/\/integrae.it\/en\/#website"},"primaryImageOfPage":{"@id":"https:\/\/integrae.it\/en\/research\/update-11-04-2024-3\/#primaryimage"},"datePublished":"2024-04-12T13:55:31+00:00","dateModified":"2024-04-12T13:55:32+00:00","author":{"@id":"https:\/\/integrae.it\/en\/#\/schema\/person\/ff4803b14289cbd9d1c029003956aa7e"},"breadcrumb":{"@id":"https:\/\/integrae.it\/en\/research\/update-11-04-2024-3\/#breadcrumb"},"inLanguage":"en-US","potentialAction":[{"@type":"ReadAction","target":["https:\/\/integrae.it\/en\/research\/update-11-04-2024-3\/"]}]},{"@type":"BreadcrumbList","@id":"https:\/\/integrae.it\/en\/research\/update-11-04-2024-3\/#breadcrumb","itemListElement":[{"@type":"ListItem","position":1,"name":"UPDATE &#8211; 11.04.2024"}]},{"@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\/24142","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=24142"}],"version-history":[{"count":1,"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/posts\/24142\/revisions"}],"predecessor-version":[{"id":24143,"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/posts\/24142\/revisions\/24143"}],"wp:featuredmedia":[{"embeddable":true,"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/media\/11531"}],"wp:attachment":[{"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/media?parent=24142"}],"wp:term":[{"taxonomy":"category","embeddable":true,"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/categories?post=24142"},{"taxonomy":"post_tag","embeddable":true,"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/tags?post=24142"}],"curies":[{"name":"wp","href":"https:\/\/api.w.org\/{rel}","templated":true}]}}