View ValuationThis company listing is no longer activeThis company may still be operating, however this listing is no longer active.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 향후 성장Future 기준 점검 1/6핵심 정보2.2%이익 성장률5.67%EPS 성장률Diversified Financial 이익 성장9.2%매출 성장률-152.6%향후 자기자본이익률n/a애널리스트 커버리지Low마지막 업데이트n/a최근 향후 성장 업데이트Major 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.모든 업데이트 보기Recent 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.이익 및 매출 성장 예측BIT:EXO - 애널리스트 향후 추정치 및 과거 재무 데이터 (EUR Millions)날짜매출이익자유현금흐름영업현금흐름평균 애널리스트 수12/31/20231,3972,416N/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/A더 보기애널리스트 향후 성장 전망수입 대 저축률: EXO 의 연간 예상 수익 증가율(2.2%)이 saving rate(1.7%)보다 높습니다.수익 vs 시장: EXO 의 연간 수익(2.2%)이 Italian 시장(11.1%)보다 느리게 성장할 것으로 예상됩니다.고성장 수익: EXO 의 수입은 증가할 것으로 예상되지만 상당히 증가하지는 않을 것입니다.수익 대 시장: EXO 의 수익은 향후 3년간 감소할 것으로 예상됩니다(연간 -152.6%).고성장 매출: EXO 의 수익은 향후 3년 동안 감소할 것으로 예상됩니다(연간 -152.6%).주당순이익 성장 예측향후 자기자본이익률미래 ROE: EXO의 자본 수익률이 3년 후 높을 것으로 예상되는지 판단하기에 데이터가 부족합니다.성장 기업 찾아보기7D1Y7D1Y7D1YDiversified-financials 산업의 고성장 기업.View Past Performance기업 분석 및 재무 데이터 상태데이터최종 업데이트 (UTC 시간)기업 분석2022/09/27 22:23종가2022/09/26 00:00수익2022/06/30연간 수익2021/12/31데이터 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 소스Exor N.V.는 5명의 분석가가 다루고 있습니다. 이 중 2명의 분석가가 우리 보고서에 입력 데이터로 사용되는 매출 또는 수익 추정치를 제출했습니다. 분석가의 제출 자료는 하루 종일 업데이트됩니다.분석가기관Giuseppe GrimaldiBNP ParibasAlexandre TissieresBofA Global ResearchMartino De AmbroggiEquita SIM S.p.A.2명의 분석가 더 보기
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.