{"id":31061,"date":"2025-06-19T09:58:18","date_gmt":"2025-06-19T07:58:18","guid":{"rendered":"https:\/\/integrae.it\/?p=31061"},"modified":"2025-06-19T09:58:19","modified_gmt":"2025-06-19T07:58:19","slug":"update-35","status":"publish","type":"post","link":"https:\/\/integrae.it\/en\/research\/update-35\/","title":{"rendered":"UPDATE"},"content":{"rendered":"\n
In 2024 ESPE presents the first consolidated financial statements in recent history, expanding the scope of consolidation only one year after listing and reflecting structural expansion driven by vertical integration and growth by external lines. Value of production reaches \u20ac 66.0 million with EBITDA of \u20ac 8.6 million (13.1%) and Net Income of \u20ac 3.4 million, allowing the Board of Directors to approve the distribution of a dividend of \u20ac 0.15 per share, with a dividend yield of 4.8% and payout at 36.3%. NFP worsens slightly due to working capital and investments made, but at the same time the backlog exceeds \u20ac 100.0 million, providing visibility on results until mid-2026. The coming months will focus on the integration of the new investments in Permatech Srl (FTV development), Rigoni Lab Srl (engineering), Reflow Srl (O&M) and Soland Srl (EPC), as well as the implementation of ongoing projects to strengthen the presence in the energy sector.\u00a0

In light of the results published in the annual report for FY24A, we slightly adjust our estimates for the coming years, extending the time horizon to 2027. \u00a0Specifically, we expect 2025 production value of \u20ac 70.10 million with EBITDA of \u20ac 9.10 million, confirming the 2024 margin of 13.0%. For the following years, we expect volume and production value to increase to \u20ac 102.20 million in FY27E (CAGR 2024-2027: 15.7%) and EBITDA of \u20ac 12.50 million, corresponding to a 13.2% marginality.\u00a0

We conducted the assessment of ESPE\u2019s equity value based on the DCF method, including a specific risk of 2.5% in the WACC calculation. The equity value, using DCF, is \u20ac 78.5 million. Target price is \u20ac 5.15 (prev. \u20ac 4.40), BUY rating and MEDIUM risk.<\/strong><\/td><\/tr><\/tbody><\/table><\/figure>\n","protected":false},"excerpt":{"rendered":"

In 2024 ESPE presents the first consolidated financial statements in recent history, expanding the scope of consolidation only one year after listing and reflecting structural expansion driven by vertical integration and growth by external<\/p>\n","protected":false},"author":5,"featured_media":22655,"comment_status":"closed","ping_status":"open","sticky":false,"template":"single-ricerche.php","format":"standard","meta":{"_acf_changed":false,"footnotes":""},"categories":[240,252],"tags":[322],"class_list":["post-31061","post","type-post","status-publish","format-standard","has-post-thumbnail","hentry","category-research","category-breaking-news-en","tag-espe-2"],"acf":[],"yoast_head":"\nUPDATE - 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-35\/\" \/>\n<meta property=\"og:locale\" content=\"en_US\" \/>\n<meta property=\"og:type\" content=\"article\" \/>\n<meta property=\"og:title\" content=\"UPDATE - integrae.it \u2013 Financial Boutique\" \/>\n<meta property=\"og:description\" content=\"In 2024 ESPE presents the first consolidated financial statements in recent history, expanding the scope of consolidation only one year after listing and reflecting structural expansion driven by vertical integration and growth by external\" \/>\n<meta property=\"og:url\" content=\"https:\/\/integrae.it\/en\/research\/update-35\/\" \/>\n<meta property=\"og:site_name\" content=\"integrae.it \u2013 Financial Boutique\" \/>\n<meta property=\"article:published_time\" content=\"2025-06-19T07:58:18+00:00\" \/>\n<meta property=\"article:modified_time\" content=\"2025-06-19T07:58:19+00:00\" \/>\n<meta property=\"og:image\" content=\"https:\/\/integrae.it\/wp-content\/uploads\/2024\/02\/espe-logo-2020.png\" \/>\n\t<meta property=\"og:image:width\" content=\"1753\" \/>\n\t<meta property=\"og:image:height\" content=\"1240\" \/>\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=\"3 minutes\" \/>\n<!-- \/ Yoast SEO plugin. -->","yoast_head_json":{"title":"UPDATE - 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-35\/","og_locale":"en_US","og_type":"article","og_title":"UPDATE - integrae.it \u2013 Financial Boutique","og_description":"In 2024 ESPE presents the first consolidated financial statements in recent history, expanding the scope of consolidation only one year after listing and reflecting structural expansion driven by vertical integration and growth by external","og_url":"https:\/\/integrae.it\/en\/research\/update-35\/","og_site_name":"integrae.it \u2013 Financial Boutique","article_published_time":"2025-06-19T07:58:18+00:00","article_modified_time":"2025-06-19T07:58:19+00:00","og_image":[{"width":1753,"height":1240,"url":"https:\/\/integrae.it\/wp-content\/uploads\/2024\/02\/espe-logo-2020.png","type":"image\/png"}],"twitter_card":"summary_large_image","twitter_misc":{"Written by":"amministratore integrae","Est. reading time":"3 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 & 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-35\/#primaryimage","url":"https:\/\/integrae.it\/wp-content\/uploads\/2024\/02\/espe-logo-2020.png","contentUrl":"https:\/\/integrae.it\/wp-content\/uploads\/2024\/02\/espe-logo-2020.png","width":1753,"height":1240},{"@type":"WebPage","@id":"https:\/\/integrae.it\/en\/research\/update-35\/#webpage","url":"https:\/\/integrae.it\/en\/research\/update-35\/","name":"UPDATE - integrae.it \u2013 Financial Boutique","isPartOf":{"@id":"https:\/\/integrae.it\/en\/#website"},"primaryImageOfPage":{"@id":"https:\/\/integrae.it\/en\/research\/update-35\/#primaryimage"},"datePublished":"2025-06-19T07:58:18+00:00","dateModified":"2025-06-19T07:58:19+00:00","author":{"@id":"https:\/\/integrae.it\/en\/#\/schema\/person\/ff4803b14289cbd9d1c029003956aa7e"},"breadcrumb":{"@id":"https:\/\/integrae.it\/en\/research\/update-35\/#breadcrumb"},"inLanguage":"en-US","potentialAction":[{"@type":"ReadAction","target":["https:\/\/integrae.it\/en\/research\/update-35\/"]}]},{"@type":"BreadcrumbList","@id":"https:\/\/integrae.it\/en\/research\/update-35\/#breadcrumb","itemListElement":[{"@type":"ListItem","position":1,"name":"UPDATE"}]},{"@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\/31061","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=31061"}],"version-history":[{"count":1,"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/posts\/31061\/revisions"}],"predecessor-version":[{"id":31062,"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/posts\/31061\/revisions\/31062"}],"wp:featuredmedia":[{"embeddable":true,"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/media\/22655"}],"wp:attachment":[{"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/media?parent=31061"}],"wp:term":[{"taxonomy":"category","embeddable":true,"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/categories?post=31061"},{"taxonomy":"post_tag","embeddable":true,"href":"https:\/\/integrae.it\/en\/wp-json\/wp\/v2\/tags?post=31061"}],"curies":[{"name":"wp","href":"https:\/\/api.w.org\/{rel}","templated":true}]}}