Stock LDO LEONARDO S.P.A.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Leonardo S.p.A.

Equities

LDO

IT0003856405

Aerospace & Defense

Market Closed - Borsa Italiana
Other stock markets
 11:44:59 2024-04-26 am EDT 		5-day change 1st Jan Change
21.76 EUR +1.59% Intraday chart for Leonardo S.p.A. +0.37% +45.70%
Apr. 26 Stock markets up; Tenaris good after quarterly report AN
Apr. 26 Europeans in the green; Nexi tops on Mib. AN

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 6,007 3,398 3,624 4,637 8,592 12,519 - -
Enterprise Value (EV) 1 8,854 6,716 6,746 4,637 8,592 14,301 13,799 13,346
P/E ratio 7.32 x 14.1 x 6.18 x 5 x - 15.5 x 13.1 x 11.8 x
Yield 1.34% 2.37% 2.22% - - 1.07% 1.22% 1.65%
Capitalization / Revenue 0.44 x 0.25 x 0.26 x 0.32 x 0.56 x 0.75 x 0.72 x 0.68 x
EV / Revenue 0.64 x 0.5 x 0.48 x 0.32 x 0.56 x 0.86 x 0.8 x 0.73 x
EV / EBITDA 4.87 x 4.61 x 4.15 x 2.63 x 4.56 x 7.1 x 6.26 x 5.69 x
EV / FCF 36.7 x 168 x 32.3 x - - 19.5 x 17 x 13.8 x
FCF Yield 2.72% 0.6% 3.1% - - 5.12% 5.9% 7.25%
Price to Book 1.14 x 0.65 x 0.56 x - - 1.48 x 1.35 x 1.23 x
Nbr of stocks (in thousands) 574,845 575,008 575,174 575,307 575,307 575,307 - -
Reference price 2 10.45 5.910 6.300 8.060 14.94 21.76 21.76 21.76
Announcement Date 3/12/20 3/9/21 3/10/22 3/10/23 2/29/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 13,784 13,410 14,135 14,713 15,291 16,584 17,341 18,291
EBITDA 1 1,817 1,458 1,626 1,763 1,883 2,014 2,203 2,344
EBIT 1 1,251 938 1,123 1,218 1,289 1,431 1,612 1,786
Operating Margin 9.08% 6.99% 7.94% 8.28% 8.43% 8.63% 9.3% 9.77%
Earnings before Tax (EBT) 1 869 253 587 748 - 1,095 1,285 1,361
Net income 1 821 241 585 927 - 808.3 950.5 1,032
Net margin 5.96% 1.8% 4.14% 6.3% - 4.87% 5.48% 5.64%
EPS 2 1.428 0.4190 1.019 1.611 - 1.406 1.664 1.838
Free Cash Flow 1 241 40 209 - - 731.6 813.8 967
FCF margin 1.75% 0.3% 1.48% - - 4.41% 4.69% 5.29%
FCF Conversion (EBITDA) 13.26% 2.74% 12.85% - - 36.33% 36.94% 41.26%
FCF Conversion (Net income) 29.35% 16.6% 35.73% - - 90.51% 85.62% 93.67%
Dividend per Share 2 0.1400 0.1400 0.1400 - - 0.2319 0.2656 0.3581
Announcement Date 3/12/20 3/9/21 3/10/22 3/10/23 2/29/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2020 S1 2020 S2 2021 S1 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 5,878 7,532 6,345 3,219 4,571 3,006 3,570 6,576 3,341 4,796 3,034 3,860 6,894 3,375 5,022 3,223 4,104 - 6,120
EBITDA 543 - - 314 705 251 428 - 329 755 238 465 - 367 813 - - - -
EBIT 1 292 646 400 207 516 132 286 418 201 599 105 325 430 214 670 117.2 358.6 247.7 742.8
Operating Margin 4.97% 8.58% 6.3% 6.43% 11.29% 4.39% 8.01% 6.36% 6.02% 12.49% 3.46% 8.42% 6.24% 6.34% 13.34% 3.64% 8.74% - 12.14%
Earnings before Tax (EBT) - - 259 54 358 93 222 315 436 292 - - - - - - - - -
Net income 60 - 176 52 357 74 192 266 396 265 40 168 208 82 - - - - -
Net margin 1.02% - 2.77% 1.62% 7.81% 2.46% 5.38% 4.05% 11.85% 5.53% 1.32% 4.35% 3.02% 2.43% - - - - -
EPS 2 0.1030 - 0.3060 0.0900 0.6210 0.1290 0.3330 0.4620 0.6890 0.4600 0.0630 0.2780 - 0.1420 - 0.0900 0.3800 0.3000 0.7500
Dividend per Share 2 - - - - 0.1400 - - - - - - - - - - - - - 0.1400
Announcement Date 7/30/20 3/9/21 7/29/21 11/4/21 3/10/22 5/5/22 7/28/22 7/28/22 11/3/22 3/10/23 5/3/23 7/28/23 7/28/23 11/9/23 2/29/24 - - - -
1EUR in Million2EUR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 2,847 3,318 3,122 - - 1,783 1,281 827
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 1.567 x 2.276 x 1.92 x - - 0.8852 x 0.5812 x 0.353 x
Free Cash Flow 1 241 40 209 - - 732 814 967
ROE (net income / shareholders' equity) 14.7% 4.55% 12.8% - - 10.4% 10.8% 11.1%
ROA (Net income/ Total Assets) 3.13% 0.89% 2.11% - - 2.82% 3.15% 3.4%
Assets 1 26,206 26,982 27,726 - - 28,653 30,198 30,324
Book Value Per Share 2 9.210 9.160 11.20 - - 14.70 16.10 17.70
Cash Flow per Share 2 1.120 0.4800 1.290 - - 2.470 2.480 2.740
Capex 1 594 311 615 - - 811 864 934
Capex / Sales 4.31% 2.32% 4.35% - - 4.89% 4.98% 5.11%
Announcement Date 3/12/20 3/9/21 3/10/22 3/10/23 2/29/24 - - -
1EUR in Million2EUR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Leonardo S.p.A.

Trading Rating
Investor Rating
ESG Refinitiv
A
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
15
Last Close Price
21.76 EUR
Average target price
22.57 EUR
Spread / Average Target
+3.71%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Aerospace & Defense

1st Jan change Capi.
LEONARDO S.P.A. Stock Leonardo S.p.A.
+45.70% 13.36B
RTX CORPORATION Stock RTX Corporation
+20.53% 135B
GENERAL DYNAMICS CORPORATION Stock General Dynamics Corporation
+9.53% 77.91B
NORTHROP GRUMMAN CORPORATION Stock Northrop Grumman Corporation
+2.63% 71.1B
BAE SYSTEMS PLC Stock BAE Systems plc
+20.67% 50.29B
ROLLS-ROYCE HOLDINGS PLC Stock Rolls-Royce Holdings plc
+40.51% 43.87B
L3HARRIS TECHNOLOGIES, INC. Stock L3Harris Technologies, Inc.
+1.86% 40.78B
HINDUSTAN AERONAUTICS LIMITED Stock Hindustan Aeronautics Limited
+42.10% 31.95B
AXON ENTERPRISE, INC. Stock Axon Enterprise, Inc.
+19.32% 23.26B
BHARAT ELECTRONICS LIMITED Stock Bharat Electronics Limited
+29.77% 20.94B
Other Aerospace & Defense
  1. Stock Market
  2. Equities
  3. LDO Stock
  4. Financials Leonardo S.p.A.