No price history available.
Key financial summary
Financials in EUR| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Total revenue | €m | 26,792 | 33,617 | 41,844 | 45,405 | 1,899 | 1,042 | N/A | N/A |
| Operating profit | €m | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Net profit | €m | -30 | 1,717 | 4,227 | 4,194 | 14,671 | -3,793 | N/A | N/A |
| EPS reported | € | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Operating cashflow per share | € | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Capex per share | € | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| FCF per share | € | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Free cash flow | €m | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Net debt | €m | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Book value equity | €m | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Book value per share | € | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Number of shares | m | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| DPS (TTM paid) | € | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
Financial summary
Financials in EUR| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Value | |||||||||
| P/E LTM | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| P/B LTM | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| P/S LTM | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| P/FCF LTM | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| EV/EBITDA LTM | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| EV/Sales LTM | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Earnings Yield LTM | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| FCF Yield | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Quality | |||||||||
| ROE | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| ROIC | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Operating margin | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Gross margin | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| FCF/Sales | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Growth and momentum | |||||||||
| EPS Growth YoY | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Sales Growth YoY | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Net Income Growth YoY | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| FCF Growth | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Operating Profit Growth | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Dividend and capital structure | |||||||||
| Dividend Yield | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Dividend Growth | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Payout Ratio | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| FCF/Debt | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Net Debt/EBITDA | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| EBIT/Net interest | x | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Net debt/market cap | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Net debt/Equity | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
| Gross debt/equity | % | Locked | Locked | Locked | Locked | Locked | Locked | Locked | Locked |
Ratings
Based on consensus from external analysts. Not Kvantra's opinion.
Company overview
Exor N.V. operates as a diverse holding company with significant investments across several key sectors, including high-end consumer goods, the automotive industry, industrial and agricultural equipment, commercial transportation, and professional sports. The company is responsible for the design, engineering, manufacturing, and marketing of premium performance sports cars under its iconic Ferrari brand. Its extensive involvement in the automotive sector also encompasses a broad spectrum of vehicle and mobility solutions, featuring prominent brands such as Abarth, Alfa Romeo, Chrysler, Citroen, Dodge, DS, Fiat, Fiat Professional, Jeep, Lancia, Maserati, Mopar, Opel, Peugeot, Ram, and Vauxhall. Additionally, this segment provides financing services for both retail customers and dealerships, vehicle rental options, and the sale of replacement components. Furthermore, Exor is engaged in the design, production, distribution, sales, and financial services related to agricultural and construction machinery, alongside trucks, commercial vehicles, buses, engines, and various automotive parts. Beyond its industrial and vehicle operations, Exor manages professional football clubs. Its media interests include publishing assets like the renowned newspapers The Economist, La Repubblica, La Stampa, and Il Secolo XIX, among others. The company's media footprint also extends to digital and advertising services, event organization, electronic content, and the operation of three national radio networks, including Radio Deejay. In the luxury lifestyle domain, Exor offers a range of products such as home furnishings, apparel, leather accessories, jewelry, and footwear. Exor maintains a global operational presence, with business activities conducted in numerous countries including the Netherlands, the United States, Brazil, Canada, Poland, Serbia, Turkey, Mexico, Argentina, the Czech Republic, India, China, Australia, and South Africa. Founded in 1899, Exor N.V. has its primary corporate office in Amsterdam, the Netherlands, and functions as a subsidiary of Giovanni Agnelli B.V.
Similar companies
For informational purposes only. Kvantra provides data and quantitative analysis, not investment advice. KvantraRank is a mechanical model output. Analyst price targets and ratings are sourced from third parties and are not Kvantra recommendations. Past performance does not guarantee future results; all investments carry risk.
No price history available.
Based on consensus from external analysts. Not Kvantra's opinion.
Exor N.V. operates as a diverse holding company with significant investments across several key sectors, including high-end consumer goods, the automotive industry, industrial and agricultural equipment, commercial transportation, and professional sports. The company is responsible for the design, engineering, manufacturing, and marketing of premium performance sports cars under its iconic Ferrari brand. Its extensive involvement in the automotive sector also encompasses a broad spectrum of vehicle and mobility solutions, featuring prominent brands such as Abarth, Alfa Romeo, Chrysler, Citroen, Dodge, DS, Fiat, Fiat Professional, Jeep, Lancia, Maserati, Mopar, Opel, Peugeot, Ram, and Vauxhall. Additionally, this segment provides financing services for both retail customers and dealerships, vehicle rental options, and the sale of replacement components. Furthermore, Exor is engaged in the design, production, distribution, sales, and financial services related to agricultural and construction machinery, alongside trucks, commercial vehicles, buses, engines, and various automotive parts. Beyond its industrial and vehicle operations, Exor manages professional football clubs. Its media interests include publishing assets like the renowned newspapers The Economist, La Repubblica, La Stampa, and Il Secolo XIX, among others. The company's media footprint also extends to digital and advertising services, event organization, electronic content, and the operation of three national radio networks, including Radio Deejay. In the luxury lifestyle domain, Exor offers a range of products such as home furnishings, apparel, leather accessories, jewelry, and footwear. Exor maintains a global operational presence, with business activities conducted in numerous countries including the Netherlands, the United States, Brazil, Canada, Poland, Serbia, Turkey, Mexico, Argentina, the Czech Republic, India, China, Australia, and South Africa. Founded in 1899, Exor N.V. has its primary corporate office in Amsterdam, the Netherlands, and functions as a subsidiary of Giovanni Agnelli B.V.
