View ValuationIntercos 향후 성장Future 기준 점검 1/6Intercos (는) 각각 연간 16.8% 및 5.4% 수익과 수익이 증가할 것으로 예상됩니다. EPS는 연간 16.9% 만큼 성장할 것으로 예상됩니다. 자기자본이익률은 3년 후 14.9% 로 예상됩니다.핵심 정보16.8%이익 성장률16.87%EPS 성장률Personal Products 이익 성장8.5%매출 성장률5.4%향후 자기자본이익률14.87%애널리스트 커버리지Good마지막 업데이트13 May 2026최근 향후 성장 업데이트업데이트 없음모든 업데이트 보기Recent updatesBuy Or Sell Opportunity • May 06Now 21% overvaluedOver the last 90 days, the stock has fallen 1.5% to €12.08. The fair value is estimated to be €9.95, however this is not to be taken as a sell recommendation but rather should be used as a guide only. Revenue has grown by 7.0% over the last 3 years, while earnings per share has been flat. For the next 3 years, revenue is forecast to grow by 5.5% per annum. Earnings are also forecast to grow by 18% per annum over the same time period.Upcoming Dividend • Apr 27Upcoming dividend of €0.20 per shareEligible shareholders must have bought the stock before 04 May 2026. Payment date: 06 May 2026. Payout ratio is a comfortable 38% and this is well supported by cash flows. Trailing yield: 1.6%. Lower than top quartile of German dividend payers (4.6%). Lower than average of industry peers (2.6%).Buy Or Sell Opportunity • Mar 25Now 21% overvalued after recent price riseOver the last 90 days, the stock has risen 8.9% to €11.80. The fair value is estimated to be €9.73, however this is not to be taken as a sell recommendation but rather should be used as a guide only. For the next 3 years, revenue is forecast to grow by 5.3% per annum. Earnings are also forecast to grow by 18% per annum over the same time period.Declared Dividend • Mar 09Dividend of €0.20 announcedDividend of €0.20 is the same as last year. Ex-date: 4th May 2026 Payment date: 6th May 2026 Dividend yield will be 1.6%, which is lower than the industry average of 1.9%. Sustainability & Growth Dividend is well covered by both earnings (40% earnings payout ratio) and cash flows (16% cash payout ratio). The dividend has increased by an average of 5.9% per year over the past 3 years and payments have been stable during that time. EPS is expected to grow by 43% over the next 3 years, which should provide support to the dividend and adequate earnings cover.Reported Earnings • Mar 08Full year 2025 earnings releasedFull year 2025 results: Revenue: €1.05b (down 1.7% from FY 2024). Net income: €50.1m (up 3.2% from FY 2024). Profit margin: 4.8% (up from 4.6% in FY 2024). The increase in margin was driven by lower expenses. Revenue is forecast to grow 5.3% p.a. on average during the next 3 years, compared to a 4.5% growth forecast for the Personal Products industry in Europe.공시 • Mar 07Intercos S.p.A. announces Annual dividend, payable on May 06, 2026Intercos S.p.A. announced Annual dividend of EUR 0.1972 per share payable on May 06, 2026, ex-date on May 04, 2026 and record date on May 05, 2026.공시 • Dec 18+ 3 more updatesIntercos S.p.A. to Report Q1, 2026 Results on May 07, 2026Intercos S.p.A. announced that they will report Q1, 2026 results on May 07, 2026Board Change • Nov 17Less than half of directors are independentFollowing the recent departure of a director, there are only 4 independent directors on the board. The company's board is composed of: 4 independent directors. 7 non-independent directors. Independent Director Vincenzo Giannelli was the last independent director to join the board, commencing their role in 2024. The company's minority of independent directors is a risk according to the Simply Wall St Risk Model.공시 • Mar 06Intercos S.p.A. announces Annual dividend, payable on May 07, 2025Intercos S.p.A. announced Annual dividend of EUR 0.1972 per share payable on May 07, 2025, ex-date on May 05, 2025 and record date on May 06, 2025.공시 • Jan 07+ 3 more updatesIntercos S.p.A. to Report First Half, 2025 Results on Aug 04, 2025Intercos S.p.A. announced that they will report first half, 2025 results on Aug 04, 2025Board Change • Oct 14Less than half of directors are independentNo new directors have joined the board in the last 3 years. The company's board is composed of: No new directors. 11 experienced directors. 1 highly experienced director. 3 independent directors (8 non-independent directors). Lead Independent Director Nikhil Srinivasan was the last independent director to join the board, commencing their role in 2019. The following issues are considered to be risks according to the Simply Wall St Risk Model: Minority of independent directors. Insufficient board refreshment.Reported Earnings • May 12First quarter 2024 earnings released: EPS: €0.05 (vs €0.13 in 1Q 2023)First quarter 2024 results: EPS: €0.05 (down from €0.13 in 1Q 2023). Revenue: €403.8m (up 65% from 1Q 2023). Net income: €2.81m (down 77% from 1Q 2023). Profit margin: 0.7% (down from 5.1% in 1Q 2023). The decrease in margin was driven by higher expenses. Revenue is forecast to grow 2.8% p.a. on average during the next 3 years, compared to a 5.3% growth forecast for the Personal Products industry in Europe.Board Change • May 02Less than half of directors are independentNo new directors have joined the board in the last 3 years. The company's board is composed of: No new directors. 11 experienced directors. 1 highly experienced director. 3 independent directors (8 non-independent directors). Lead Independent Director Nikhil Srinivasan was the last independent director to join the board, commencing their role in 2019. The following issues are considered to be risks according to the Simply Wall St Risk Model: Minority of independent directors. Insufficient board refreshment.공시 • Mar 27Intercos S.p.A. to Report Fiscal Year 2023 Results on Apr 11, 2024Intercos S.p.A. announced that they will report fiscal year 2023 results on Apr 11, 2024Board Change • Mar 09Less than half of directors are independentNo new directors have joined the board in the last 3 years. The company's board is composed of: No new directors. 11 experienced directors. 1 highly experienced director. 3 independent directors (8 non-independent directors). Lead Independent Director Nikhil Srinivasan was the last independent director to join the board, commencing their role in 2019. The following issues are considered to be risks according to the Simply Wall St Risk Model: Minority of independent directors. Insufficient board refreshment.공시 • Dec 18+ 4 more updatesIntercos S.p.A. to Report Fiscal Year 2023 Results on Feb 09, 2024Intercos S.p.A. announced that they will report fiscal year 2023 results on Feb 09, 2024Board Change • Dec 07Less than half of directors are independentNo new directors have joined the board in the last 3 years. The company's board is composed of: No new directors. 11 experienced directors. 1 highly experienced director. 3 independent directors (8 non-independent directors). Independent Director Michele Scannavini was the last independent director to join the board, commencing their role in 2019. The following issues are considered to be risks according to the Simply Wall St Risk Model: Minority of independent directors. Insufficient board refreshment.Valuation Update With 7 Day Price Move • Nov 06Investor sentiment improves as stock rises 17%After last week's 17% share price gain to €15.00, the stock trades at a forward P/E ratio of 21x. Average forward P/E is 21x in the Personal Products industry in Europe. Simply Wall St's valuation model estimates the intrinsic value at €7.25 per share.Board Change • Nov 06Less than half of directors are independentNo new directors have joined the board in the last 3 years. The company's board is composed of: No new directors. 11 experienced directors. 1 highly experienced director. 3 independent directors (8 non-independent directors). Independent Director Michele Scannavini was the last independent director to join the board, commencing their role in 2019. The following issues are considered to be risks according to the Simply Wall St Risk Model: Minority of independent directors. Insufficient board refreshment.Valuation Update With 7 Day Price Move • Sep 07Investor sentiment deteriorates as stock falls 15%After last week's 15% share price decline to €13.34, the stock trades at a forward P/E ratio of 19x. Average forward P/E is 19x in the Personal Products industry in Europe. Simply Wall St's valuation model estimates the intrinsic value at €7.07 per share.Board Change • Sep 04Less than half of directors are independentNo new directors have joined the board in the last 3 years. The company's board is composed of: No new directors. 11 experienced directors. 1 highly experienced director. 3 independent directors (8 non-independent directors). Independent Director Michele Scannavini was the last independent director to join the board, commencing their role in 2019. The following issues are considered to be risks according to the Simply Wall St Risk Model: Minority of independent directors. Insufficient board refreshment.Board Change • Aug 15Less than half of directors are independentNo new directors have joined the board in the last 3 years. The company's board is composed of: No new directors. 11 experienced directors. 1 highly experienced director. 3 independent directors (8 non-independent directors). Independent Director Michele Scannavini was the last independent director to join the board, commencing their role in 2019. The following issues are considered to be risks according to the Simply Wall St Risk Model: Minority of independent directors. Insufficient board refreshment.이익 및 매출 성장 예측BST:2AQ - 애널리스트 향후 추정치 및 과거 재무 데이터 (EUR Millions)날짜매출이익자유현금흐름영업현금흐름평균 애널리스트 수12/31/20281,2298670142912/31/20271,1667761133912/31/20261,1036848125912/31/20251,0475049119N/A9/30/20251,0694933104N/A6/30/20251,090471689N/A3/31/20251,077482594N/A12/31/20241,065493499N/A9/30/20241,032473997N/A6/30/20241,000454395N/A3/31/2024994494599N/A12/31/20239885248103N/A9/30/20239725250104N/A6/30/20239565252104N/A3/31/2023896484291N/A12/31/2022836453277N/A9/30/2022781361659N/A6/30/202272728141N/A3/31/2022700271251N/A12/31/2021674272362N/A9/30/2021659304686N/A6/30/20216443270111N/A3/31/20216253560101N/A12/31/2020607385091N/A9/30/20206344165108N/A6/30/2020643482873N/A3/31/2020679454995N/A12/31/2019713434084N/A9/30/201970352N/A82N/A6/30/201970450N/A101N/A3/31/201970956N/A80N/A12/31/201869247N/A83N/A9/30/201868034N/A82N/A6/30/201867631N/A49N/A3/31/201862623N/A61N/A12/31/201759026N/A62N/A9/30/201755232N/A41N/A6/30/201749527N/A62N/A3/31/201746923N/A54N/A12/31/201644920N/A53N/A9/30/201642916N/A56N/A6/30/201642920N/A51N/A3/31/201641919N/A56N/A12/31/201540215N/A64N/A9/30/20153827N/A45N/A6/30/20153570N/A42N/A더 보기애널리스트 향후 성장 전망수입 대 저축률: 2AQ 의 연간 예상 수익 증가율(16.8%)이 saving rate(1.9%)보다 높습니다.수익 vs 시장: 2AQ 의 연간 수익(16.8%)이 German 시장(17.2%)보다 느리게 성장할 것으로 예상됩니다.고성장 수익: 2AQ 의 수입은 증가할 것으로 예상되지만 상당히 증가하지는 않을 것입니다.수익 대 시장: 2AQ 의 수익(연간 5.4%)이 German 시장(연간 6.7%)보다 느리게 성장할 것으로 예상됩니다.고성장 매출: 2AQ 의 수익(연간 5.4%)은 연간 20%보다 느리게 증가할 것으로 예상됩니다.주당순이익 성장 예측향후 자기자본이익률미래 ROE: 2AQ의 자본 수익률은 3년 후 14.9%로 낮을 것으로 예상됩니다.성장 기업 찾아보기7D1Y7D1Y7D1YHousehold 산업의 고성장 기업.View Past Performance기업 분석 및 재무 데이터 상태데이터최종 업데이트 (UTC 시간)기업 분석2026/05/31 01:31종가2026/05/29 00:00수익2025/12/31연간 수익2025/12/31데이터 소스당사의 기업 분석에 사용되는 데이터는 S&P Global Market Intelligence LLC에서 제공됩니다. 아래 데이터는 이 보고서를 생성하기 위해 분석 모델에서 사용됩니다. 데이터는 정규화되므로 소스가 제공된 후 지연이 발생할 수 있습니다.패키지데이터기간미국 소스 예시 *기업 재무제표10년손익계산서현금흐름표대차대조표SEC 양식 10-KSEC 양식 10-Q분석가 컨센서스 추정치+3년재무 예측분석가 목표주가분석가 리서치 보고서Blue Matrix시장 가격30년주가배당, 분할 및 기타 조치ICE 시장 데이터SEC 양식 S-1지분 구조10년주요 주주내부자 거래SEC 양식 4SEC 양식 13D경영진10년리더십 팀이사회SEC 양식 10-KSEC 양식 DEF 14A주요 개발10년회사 공시SEC 양식 8-K* 미국 증권에 대한 예시이며, 비(非)미국 증권에는 해당 국가의 규제 서식 및 자료원을 사용합니다.별도로 명시되지 않는 한 모든 재무 데이터는 연간 기간을 기준으로 하지만 분기별로 업데이트됩니다. 이를 TTM(최근 12개월) 또는 LTM(지난 12개월) 데이터라고 합니다. 자세히 알아보기.분석 모델 및 스노우플레이크이 보고서를 생성하는 데 사용된 분석 모델에 대한 자세한 내용은 당사의 Github 페이지에서 확인하실 수 있습니다. 또한 보고서 활용 방법에 대한 가이드와 YouTube 튜토리얼도 제공합니다.Simply Wall St 분석 모델을 설계하고 구축한 세계적 수준의 팀에 대해 알아보세요.산업 및 섹터 지표산업 및 섹터 지표는 Simply Wall St가 6시간마다 계산하며, 프로세스에 대한 자세한 내용은 Github에서 확인할 수 있습니다.분석가 소스Intercos S.p.A.는 15명의 분석가가 다루고 있습니다. 이 중 9명의 분석가가 우리 보고서에 입력 데이터로 사용되는 매출 또는 수익 추정치를 제출했습니다. 분석가의 제출 자료는 하루 종일 업데이트됩니다.분석가기관Paola SagliettiBanca Akros S.p.A. (ESN)Paola SagliettiBanca Akros S.p.A. (ESN)Anna FrontaniBerenberg12명의 분석가 더 보기
Buy Or Sell Opportunity • May 06Now 21% overvaluedOver the last 90 days, the stock has fallen 1.5% to €12.08. The fair value is estimated to be €9.95, however this is not to be taken as a sell recommendation but rather should be used as a guide only. Revenue has grown by 7.0% over the last 3 years, while earnings per share has been flat. For the next 3 years, revenue is forecast to grow by 5.5% per annum. Earnings are also forecast to grow by 18% per annum over the same time period.
Upcoming Dividend • Apr 27Upcoming dividend of €0.20 per shareEligible shareholders must have bought the stock before 04 May 2026. Payment date: 06 May 2026. Payout ratio is a comfortable 38% and this is well supported by cash flows. Trailing yield: 1.6%. Lower than top quartile of German dividend payers (4.6%). Lower than average of industry peers (2.6%).
Buy Or Sell Opportunity • Mar 25Now 21% overvalued after recent price riseOver the last 90 days, the stock has risen 8.9% to €11.80. The fair value is estimated to be €9.73, however this is not to be taken as a sell recommendation but rather should be used as a guide only. For the next 3 years, revenue is forecast to grow by 5.3% per annum. Earnings are also forecast to grow by 18% per annum over the same time period.
Declared Dividend • Mar 09Dividend of €0.20 announcedDividend of €0.20 is the same as last year. Ex-date: 4th May 2026 Payment date: 6th May 2026 Dividend yield will be 1.6%, which is lower than the industry average of 1.9%. Sustainability & Growth Dividend is well covered by both earnings (40% earnings payout ratio) and cash flows (16% cash payout ratio). The dividend has increased by an average of 5.9% per year over the past 3 years and payments have been stable during that time. EPS is expected to grow by 43% over the next 3 years, which should provide support to the dividend and adequate earnings cover.
Reported Earnings • Mar 08Full year 2025 earnings releasedFull year 2025 results: Revenue: €1.05b (down 1.7% from FY 2024). Net income: €50.1m (up 3.2% from FY 2024). Profit margin: 4.8% (up from 4.6% in FY 2024). The increase in margin was driven by lower expenses. Revenue is forecast to grow 5.3% p.a. on average during the next 3 years, compared to a 4.5% growth forecast for the Personal Products industry in Europe.
공시 • Mar 07Intercos S.p.A. announces Annual dividend, payable on May 06, 2026Intercos S.p.A. announced Annual dividend of EUR 0.1972 per share payable on May 06, 2026, ex-date on May 04, 2026 and record date on May 05, 2026.
공시 • Dec 18+ 3 more updatesIntercos S.p.A. to Report Q1, 2026 Results on May 07, 2026Intercos S.p.A. announced that they will report Q1, 2026 results on May 07, 2026
Board Change • Nov 17Less than half of directors are independentFollowing the recent departure of a director, there are only 4 independent directors on the board. The company's board is composed of: 4 independent directors. 7 non-independent directors. Independent Director Vincenzo Giannelli was the last independent director to join the board, commencing their role in 2024. The company's minority of independent directors is a risk according to the Simply Wall St Risk Model.
공시 • Mar 06Intercos S.p.A. announces Annual dividend, payable on May 07, 2025Intercos S.p.A. announced Annual dividend of EUR 0.1972 per share payable on May 07, 2025, ex-date on May 05, 2025 and record date on May 06, 2025.
공시 • Jan 07+ 3 more updatesIntercos S.p.A. to Report First Half, 2025 Results on Aug 04, 2025Intercos S.p.A. announced that they will report first half, 2025 results on Aug 04, 2025
Board Change • Oct 14Less than half of directors are independentNo new directors have joined the board in the last 3 years. The company's board is composed of: No new directors. 11 experienced directors. 1 highly experienced director. 3 independent directors (8 non-independent directors). Lead Independent Director Nikhil Srinivasan was the last independent director to join the board, commencing their role in 2019. The following issues are considered to be risks according to the Simply Wall St Risk Model: Minority of independent directors. Insufficient board refreshment.
Reported Earnings • May 12First quarter 2024 earnings released: EPS: €0.05 (vs €0.13 in 1Q 2023)First quarter 2024 results: EPS: €0.05 (down from €0.13 in 1Q 2023). Revenue: €403.8m (up 65% from 1Q 2023). Net income: €2.81m (down 77% from 1Q 2023). Profit margin: 0.7% (down from 5.1% in 1Q 2023). The decrease in margin was driven by higher expenses. Revenue is forecast to grow 2.8% p.a. on average during the next 3 years, compared to a 5.3% growth forecast for the Personal Products industry in Europe.
Board Change • May 02Less than half of directors are independentNo new directors have joined the board in the last 3 years. The company's board is composed of: No new directors. 11 experienced directors. 1 highly experienced director. 3 independent directors (8 non-independent directors). Lead Independent Director Nikhil Srinivasan was the last independent director to join the board, commencing their role in 2019. The following issues are considered to be risks according to the Simply Wall St Risk Model: Minority of independent directors. Insufficient board refreshment.
공시 • Mar 27Intercos S.p.A. to Report Fiscal Year 2023 Results on Apr 11, 2024Intercos S.p.A. announced that they will report fiscal year 2023 results on Apr 11, 2024
Board Change • Mar 09Less than half of directors are independentNo new directors have joined the board in the last 3 years. The company's board is composed of: No new directors. 11 experienced directors. 1 highly experienced director. 3 independent directors (8 non-independent directors). Lead Independent Director Nikhil Srinivasan was the last independent director to join the board, commencing their role in 2019. The following issues are considered to be risks according to the Simply Wall St Risk Model: Minority of independent directors. Insufficient board refreshment.
공시 • Dec 18+ 4 more updatesIntercos S.p.A. to Report Fiscal Year 2023 Results on Feb 09, 2024Intercos S.p.A. announced that they will report fiscal year 2023 results on Feb 09, 2024
Board Change • Dec 07Less than half of directors are independentNo new directors have joined the board in the last 3 years. The company's board is composed of: No new directors. 11 experienced directors. 1 highly experienced director. 3 independent directors (8 non-independent directors). Independent Director Michele Scannavini was the last independent director to join the board, commencing their role in 2019. The following issues are considered to be risks according to the Simply Wall St Risk Model: Minority of independent directors. Insufficient board refreshment.
Valuation Update With 7 Day Price Move • Nov 06Investor sentiment improves as stock rises 17%After last week's 17% share price gain to €15.00, the stock trades at a forward P/E ratio of 21x. Average forward P/E is 21x in the Personal Products industry in Europe. Simply Wall St's valuation model estimates the intrinsic value at €7.25 per share.
Board Change • Nov 06Less than half of directors are independentNo new directors have joined the board in the last 3 years. The company's board is composed of: No new directors. 11 experienced directors. 1 highly experienced director. 3 independent directors (8 non-independent directors). Independent Director Michele Scannavini was the last independent director to join the board, commencing their role in 2019. The following issues are considered to be risks according to the Simply Wall St Risk Model: Minority of independent directors. Insufficient board refreshment.
Valuation Update With 7 Day Price Move • Sep 07Investor sentiment deteriorates as stock falls 15%After last week's 15% share price decline to €13.34, the stock trades at a forward P/E ratio of 19x. Average forward P/E is 19x in the Personal Products industry in Europe. Simply Wall St's valuation model estimates the intrinsic value at €7.07 per share.
Board Change • Sep 04Less than half of directors are independentNo new directors have joined the board in the last 3 years. The company's board is composed of: No new directors. 11 experienced directors. 1 highly experienced director. 3 independent directors (8 non-independent directors). Independent Director Michele Scannavini was the last independent director to join the board, commencing their role in 2019. The following issues are considered to be risks according to the Simply Wall St Risk Model: Minority of independent directors. Insufficient board refreshment.
Board Change • Aug 15Less than half of directors are independentNo new directors have joined the board in the last 3 years. The company's board is composed of: No new directors. 11 experienced directors. 1 highly experienced director. 3 independent directors (8 non-independent directors). Independent Director Michele Scannavini was the last independent director to join the board, commencing their role in 2019. The following issues are considered to be risks according to the Simply Wall St Risk Model: Minority of independent directors. Insufficient board refreshment.