View ValuationThis company listing is no longer activeThis company may still be operating, however this listing is no longer active. Find out why through their latest events.See Latest EventsExor 将来の成長Future 基準チェック /16主要情報2.2%収益成長率5.67%EPS成長率Diversified Financial 収益成長9.4%収益成長率-152.6%将来の株主資本利益率n/aアナリストカバレッジLow最終更新日n/a今後の成長に関する最新情報Major Estimate Revision • Jul 23Consensus forecasts updatedThe consensus outlook for 2022 has been updated. 2022 consensus EPS estimate fell from €15.32 to €13.71. Revenue forecast reaffirmed at €1.30b. Net income forecast to grow 103% next year vs 45% growth forecast for Diversified Financial industry in Italy. Consensus price target of €91.66 unchanged from last update. Share price rose 2.5% to €63.84 over the past week.Price Target Changed • Dec 01Price target increased to €97.87Up from €90.38, the current price target is provided by 1 analyst. New target price is 23% above last closing price of €79.84. Stock is up 34% over the past year. The company is forecast to post earnings per share of €7.44 next year compared to a net loss per share of €0.13 last year.Price Target Changed • Mar 29Price target increased to €77.61Up from €72.28, the current price target is provided by 1 analyst. New target price is 10% above last closing price of €70.40. Stock is up 51% over the past year.Price Target Changed • Feb 25Price target raised to €74.95Up from €67.58, the current price target is provided by 1 analyst. The new target price is 11% above the current share price of €67.46. As of last close, the stock is down 1.2% over the past year.Price Target Changed • Jan 20Price target raised to €72.28Up from €65.64, the current price target is provided by 1 analyst. The new target price is 8.0% above the current share price of €66.90. As of last close, the stock is down 7.1% over the past year.すべての更新を表示Recent updatesMajor Estimate Revision • Jul 23Consensus forecasts updatedThe consensus outlook for 2022 has been updated. 2022 consensus EPS estimate fell from €15.32 to €13.71. Revenue forecast reaffirmed at €1.30b. Net income forecast to grow 103% next year vs 45% growth forecast for Diversified Financial industry in Italy. Consensus price target of €91.66 unchanged from last update. Share price rose 2.5% to €63.84 over the past week.Upcoming Dividend • Jun 13Upcoming dividend of €0.43 per shareEligible shareholders must have bought the stock before 20 June 2022. Payment date: 22 June 2022. Payout ratio is a comfortable 5.9% and this is well supported by cash flows. Trailing yield: 0.7%. Lower than top quartile of Italian dividend payers (4.9%). Lower than average of industry peers (3.5%).Recent Insider Transactions • Jun 02Independent Chairman recently bought €462k worth of stockOn the 25th of May, Ajaypal Banga bought around 7k shares on-market at roughly €66.07 per share. In the last 3 months, they made an even bigger purchase worth €929k. Ajaypal has been a buyer over the last 12 months, purchasing a net total of €1.4m worth in shares.Price Target Changed • Dec 01Price target increased to €97.87Up from €90.38, the current price target is provided by 1 analyst. New target price is 23% above last closing price of €79.84. Stock is up 34% over the past year. The company is forecast to post earnings per share of €7.44 next year compared to a net loss per share of €0.13 last year.Recent Insider Transactions • Aug 11Executive Chairman & CEO recently bought €3.6m worth of stockOn the 6th of August, John Elkann bought around 50k shares on-market at roughly €72.32 per share. This was the largest purchase by an insider in the last 3 months. This was John's only on-market trade for the last 12 months.Recent Insider Transactions Derivative • Aug 08Executive Chairman & CEO exercised options and sold €2.8m worth of stockOn the 5th of August, John Elkann exercised 50k options at a strike price of around €16.59 and sold these shares for an average price of €71.73 per share. This trade did not impact their existing holding. For the year to December 2020, John's total compensation was 82% salary and 18% non-salary. As of today, John currently holds no shares directly. Company insiders have collectively sold €17m more than they bought, via options and on-market transactions in the last 12 months.Upcoming Dividend • Jun 15Upcoming dividend of €0.43 per shareEligible shareholders must have bought the stock before 21 June 2021. Payment date: 23 June 2021. Trailing yield: 0.6%. Lower than top quartile of Italian dividend payers (3.6%). Lower than average of industry peers (2.9%).Recent Insider Transactions Derivative • Jun 12Executive Chairman & CEO exercised options and sold €2.8m worth of stockOn the 7th of June, John Elkann exercised 50k options at a strike price of around €16.58 and sold these shares for an average price of €71.82 per share. This trade did not impact their existing holding. For the year to December 2020, John's total compensation was 82% salary and 18% non-salary. As of today, John currently holds no shares directly. This was the only transaction from an insider over the last 12 months.Price Target Changed • Mar 29Price target increased to €77.61Up from €72.28, the current price target is provided by 1 analyst. New target price is 10% above last closing price of €70.40. Stock is up 51% over the past year.Is New 90 Day High Low • Mar 01New 90-day high: €68.80The company is up 16% from its price of €59.44 on 01 December 2020. The Italian market is up 3.0% over the last 90 days, indicating the company outperformed over that time. It also outperformed the Diversified Financial industry, which is up 9.0% over the same period.Price Target Changed • Feb 25Price target raised to €74.95Up from €67.58, the current price target is provided by 1 analyst. The new target price is 11% above the current share price of €67.46. As of last close, the stock is down 1.2% over the past year.Is New 90 Day High Low • Feb 06New 90-day high: €67.94The company is up 34% from its price of €50.52 on 06 November 2020. The Italian market is up 16% over the last 90 days, indicating the company outperformed over that time. It also outperformed the Diversified Financial industry, which is up 27% over the same period.Price Target Changed • Jan 20Price target raised to €72.28Up from €65.64, the current price target is provided by 1 analyst. The new target price is 8.0% above the current share price of €66.90. As of last close, the stock is down 7.1% over the past year.Is New 90 Day High Low • Jan 06New 90-day high: €66.80The company is up 39% from its price of €48.10 on 08 October 2020. The Italian market is up 12% over the last 90 days, indicating the company outperformed over that time. It also outperformed the Diversified Financial industry, which is up 25% over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is €120 per share.Is New 90 Day High Low • Dec 10New 90-day high: €60.16The company is up 21% from its price of €49.59 on 10 September 2020. The Italian market is up 9.0% over the last 90 days, indicating the company outperformed over that time. It also outperformed the Diversified Financial industry, which is up 15% over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is €103 per share.Valuation Update With 7 Day Price Move • Nov 05Market bids up stock over the past weekAfter last week's 16% share price gain to €50.84, the stock is trading at a trailing P/E ratio of 5.5x, up from the previous P/E ratio of 4.7x. This compares to an average P/E of 8x in the Diversified Financial industry in Italy. Total return to shareholders over the past three years is a loss of 3.5%.Is New 90 Day High Low • Oct 15New 90-day low: €45.39The company is down 10.0% from its price of €50.66 on 17 July 2020. The Italian market is down 4.0% over the last 90 days, indicating the company underperformed over that time. It also underperformed the Diversified Financial industry, which is down 7.0% over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is €111 per share.Is New 90 Day High Low • Sep 22New 90-day low: €47.12The company is down 4.0% from its price of €49.09 on 24 June 2020. The Italian market is down 1.0% over the last 90 days, indicating the company underperformed over that time. It also underperformed the Diversified Financial industry, which is down 2.0% over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is €46.86 per share.業績と収益の成長予測BIT:EXO - アナリストの将来予測と過去の財務データ ( )EUR Millions日付収益収益フリー・キャッシュフロー営業活動によるキャッシュ平均アナリスト数12/31/20231,3972,416N/AN/A112/31/20221,5283,045N/AN/A16/30/202236,1601,8301,6413,745N/A3/31/202234,8891,7221,9293,961N/A12/31/202133,6171,6132,2174,177N/A9/30/202129,44439810,86312,706N/A6/30/202128,252-58419,50821,234N/A3/31/202127,522-42215,95817,648N/A12/31/202026,792-26112,40814,061N/A9/30/202058,1542,3173,3137,587N/A6/30/202089,5154,894-5,7821,112N/A3/31/2020116,6353,411-2,1676,425N/A12/31/2019143,7551,9271,44811,738N/A9/30/2019143,4605192,36211,561N/A6/30/2019143,164-8903,27611,383N/A3/31/2019143,2291874,51412,150N/A12/31/2018143,2941,2645,75112,916N/A9/30/201871,8921,282N/AN/AN/A6/30/2018135,9031,0266,60914,197N/A3/31/2018137,0651,1795,23413,794N/A12/31/2017138,2261,3313,85913,390N/A6/30/2017143,2371,0751,91612,627N/A3/31/2017141,6538332,22712,623N/A12/31/2016140,0685902,53712,619N/A6/30/2016137,5284352,87512,834N/A3/31/2016136,944329N/A12,292N/A12/31/2015136,360222N/A11,749N/A9/30/2015221,800358N/AN/AN/Aもっと見るアナリストによる今後の成長予測収入対貯蓄率: EXOの予測収益成長率 (年間2.2% ) は 貯蓄率 ( 1.7% ) を上回っています。収益対市場: EXOの収益 ( 2.2% ) Italian市場 ( 10.9% ) よりも低い成長が予測されています。高成長収益: EXOの収益は増加すると予測されていますが、大幅には増加しません。収益対市場: EXOの収益は今後 3 年間で減少すると予想されています (年間-152.6% )。高い収益成長: EXOの収益は今後 3 年間で減少すると予測されています (年間-152.6% )。一株当たり利益成長率予想将来の株主資本利益率将来のROE: EXOの 自己資本利益率 が 3 年後に高くなると予測されるかどうかを判断するにはデータが不十分です成長企業の発掘7D1Y7D1Y7D1YDiversified-financials 業界の高成長企業。View Past Performance企業分析と財務データの現状データ最終更新日（UTC時間）企業分析2022/09/27 21:09終値2022/09/26 00:00収益2022/06/30年間収益2021/12/31データソース企業分析に使用したデータはS&P Global Market Intelligence LLC のものです。本レポートを作成するための分析モデルでは、以下のデータを使用しています。データは正規化されているため、ソースが利用可能になるまでに時間がかかる場合があります。パッケージデータタイムフレーム米国ソース例会社財務10年損益計算書キャッシュ・フロー計算書貸借対照表SECフォーム10-KSECフォーム10-Qアナリストのコンセンサス予想+プラス3年予想財務アナリストの目標株価アナリストリサーチレポートBlue Matrix市場価格30年株価配当、分割、措置ICEマーケットデータSECフォームS-1所有権10年トップ株主インサイダー取引SECフォーム4SECフォーム13Dマネジメント10年リーダーシップ・チーム取締役会SECフォーム10-KSECフォームDEF 14A主な進展10年会社からのお知らせSECフォーム8-K* 米国証券を対象とした例であり、非米国証券については、同等の規制書式および情報源を使用。特に断りのない限り、すべての財務データは1年ごとの期間に基づいていますが、四半期ごとに更新されます。これは、TTM（Trailing Twelve Month）またはLTM（Last Twelve Month）データとして知られています。詳細はこちら。分析モデルとスノーフレーク本レポートを生成するために使用した分析モデルの詳細は当社のGithubページでご覧いただけます。また、レポートの使用方法に関するガイドやYoutubeのチュートリアルも掲載しています。シンプリー・ウォールストリート分析モデルを設計・構築した世界トップクラスのチームについてご紹介します。業界およびセクターの指標私たちの業界とセクションの指標は、Simply Wall Stによって6時間ごとに計算されます。アナリスト筋Exor N.V. 2 これらのアナリストのうち、弊社レポートのインプットとして使用した売上高または利益の予想を提出したのは、 。アナリストの投稿は一日中更新されます。5 アナリスト機関Giuseppe GrimaldiBNP ParibasAlexandre TissieresBofA Global ResearchMartino De AmbroggiEquita SIM S.p.A.2 その他のアナリストを表示
Major Estimate Revision • Jul 23Consensus forecasts updatedThe consensus outlook for 2022 has been updated. 2022 consensus EPS estimate fell from €15.32 to €13.71. Revenue forecast reaffirmed at €1.30b. Net income forecast to grow 103% next year vs 45% growth forecast for Diversified Financial industry in Italy. Consensus price target of €91.66 unchanged from last update. Share price rose 2.5% to €63.84 over the past week.
Price Target Changed • Dec 01Price target increased to €97.87Up from €90.38, the current price target is provided by 1 analyst. New target price is 23% above last closing price of €79.84. Stock is up 34% over the past year. The company is forecast to post earnings per share of €7.44 next year compared to a net loss per share of €0.13 last year.
Price Target Changed • Mar 29Price target increased to €77.61Up from €72.28, the current price target is provided by 1 analyst. New target price is 10% above last closing price of €70.40. Stock is up 51% over the past year.
Price Target Changed • Feb 25Price target raised to €74.95Up from €67.58, the current price target is provided by 1 analyst. The new target price is 11% above the current share price of €67.46. As of last close, the stock is down 1.2% over the past year.
Price Target Changed • Jan 20Price target raised to €72.28Up from €65.64, the current price target is provided by 1 analyst. The new target price is 8.0% above the current share price of €66.90. As of last close, the stock is down 7.1% over the past year.
Major Estimate Revision • Jul 23Consensus forecasts updatedThe consensus outlook for 2022 has been updated. 2022 consensus EPS estimate fell from €15.32 to €13.71. Revenue forecast reaffirmed at €1.30b. Net income forecast to grow 103% next year vs 45% growth forecast for Diversified Financial industry in Italy. Consensus price target of €91.66 unchanged from last update. Share price rose 2.5% to €63.84 over the past week.
Upcoming Dividend • Jun 13Upcoming dividend of €0.43 per shareEligible shareholders must have bought the stock before 20 June 2022. Payment date: 22 June 2022. Payout ratio is a comfortable 5.9% and this is well supported by cash flows. Trailing yield: 0.7%. Lower than top quartile of Italian dividend payers (4.9%). Lower than average of industry peers (3.5%).
Recent Insider Transactions • Jun 02Independent Chairman recently bought €462k worth of stockOn the 25th of May, Ajaypal Banga bought around 7k shares on-market at roughly €66.07 per share. In the last 3 months, they made an even bigger purchase worth €929k. Ajaypal has been a buyer over the last 12 months, purchasing a net total of €1.4m worth in shares.
Price Target Changed • Dec 01Price target increased to €97.87Up from €90.38, the current price target is provided by 1 analyst. New target price is 23% above last closing price of €79.84. Stock is up 34% over the past year. The company is forecast to post earnings per share of €7.44 next year compared to a net loss per share of €0.13 last year.
Recent Insider Transactions • Aug 11Executive Chairman & CEO recently bought €3.6m worth of stockOn the 6th of August, John Elkann bought around 50k shares on-market at roughly €72.32 per share. This was the largest purchase by an insider in the last 3 months. This was John's only on-market trade for the last 12 months.
Recent Insider Transactions Derivative • Aug 08Executive Chairman & CEO exercised options and sold €2.8m worth of stockOn the 5th of August, John Elkann exercised 50k options at a strike price of around €16.59 and sold these shares for an average price of €71.73 per share. This trade did not impact their existing holding. For the year to December 2020, John's total compensation was 82% salary and 18% non-salary. As of today, John currently holds no shares directly. Company insiders have collectively sold €17m more than they bought, via options and on-market transactions in the last 12 months.
Upcoming Dividend • Jun 15Upcoming dividend of €0.43 per shareEligible shareholders must have bought the stock before 21 June 2021. Payment date: 23 June 2021. Trailing yield: 0.6%. Lower than top quartile of Italian dividend payers (3.6%). Lower than average of industry peers (2.9%).
Recent Insider Transactions Derivative • Jun 12Executive Chairman & CEO exercised options and sold €2.8m worth of stockOn the 7th of June, John Elkann exercised 50k options at a strike price of around €16.58 and sold these shares for an average price of €71.82 per share. This trade did not impact their existing holding. For the year to December 2020, John's total compensation was 82% salary and 18% non-salary. As of today, John currently holds no shares directly. This was the only transaction from an insider over the last 12 months.
Price Target Changed • Mar 29Price target increased to €77.61Up from €72.28, the current price target is provided by 1 analyst. New target price is 10% above last closing price of €70.40. Stock is up 51% over the past year.
Is New 90 Day High Low • Mar 01New 90-day high: €68.80The company is up 16% from its price of €59.44 on 01 December 2020. The Italian market is up 3.0% over the last 90 days, indicating the company outperformed over that time. It also outperformed the Diversified Financial industry, which is up 9.0% over the same period.
Price Target Changed • Feb 25Price target raised to €74.95Up from €67.58, the current price target is provided by 1 analyst. The new target price is 11% above the current share price of €67.46. As of last close, the stock is down 1.2% over the past year.
Is New 90 Day High Low • Feb 06New 90-day high: €67.94The company is up 34% from its price of €50.52 on 06 November 2020. The Italian market is up 16% over the last 90 days, indicating the company outperformed over that time. It also outperformed the Diversified Financial industry, which is up 27% over the same period.
Price Target Changed • Jan 20Price target raised to €72.28Up from €65.64, the current price target is provided by 1 analyst. The new target price is 8.0% above the current share price of €66.90. As of last close, the stock is down 7.1% over the past year.
Is New 90 Day High Low • Jan 06New 90-day high: €66.80The company is up 39% from its price of €48.10 on 08 October 2020. The Italian market is up 12% over the last 90 days, indicating the company outperformed over that time. It also outperformed the Diversified Financial industry, which is up 25% over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is €120 per share.
Is New 90 Day High Low • Dec 10New 90-day high: €60.16The company is up 21% from its price of €49.59 on 10 September 2020. The Italian market is up 9.0% over the last 90 days, indicating the company outperformed over that time. It also outperformed the Diversified Financial industry, which is up 15% over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is €103 per share.
Valuation Update With 7 Day Price Move • Nov 05Market bids up stock over the past weekAfter last week's 16% share price gain to €50.84, the stock is trading at a trailing P/E ratio of 5.5x, up from the previous P/E ratio of 4.7x. This compares to an average P/E of 8x in the Diversified Financial industry in Italy. Total return to shareholders over the past three years is a loss of 3.5%.
Is New 90 Day High Low • Oct 15New 90-day low: €45.39The company is down 10.0% from its price of €50.66 on 17 July 2020. The Italian market is down 4.0% over the last 90 days, indicating the company underperformed over that time. It also underperformed the Diversified Financial industry, which is down 7.0% over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is €111 per share.
Is New 90 Day High Low • Sep 22New 90-day low: €47.12The company is down 4.0% from its price of €49.09 on 24 June 2020. The Italian market is down 1.0% over the last 90 days, indicating the company underperformed over that time. It also underperformed the Diversified Financial industry, which is down 2.0% over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is €46.86 per share.