INDB Stock Analysis: Indel | MI
Auto Parts | MI, Italy | Market Cap: 102m EUR | 12M Return: 4.6% | IT0005245508 | Charts, Fundamentals & Technical Analysis
Avg Turnover: 4.64K
Warnings
Tailwinds
Seasonality
| Net Income: 20.4m TTM > 0 and > 6% of Revenue |
| FCF/TA: 0.04 > 0.02 and ΔFCF/TA 0.91 > 1.0 |
| NWC/Revenue: 36.40% < 20% (prev 40.98%; Δ -4.58% < -1%) |
| CFO/TA 0.06 > 3% & CFO 14.3m > Net Income 20.4m |
| Net Debt (28.6m) to EBITDA (21.2m): 1.35 < 3 |
| Current Ratio: 1.92 > 1.5 & < 3 |
| Outstanding Shares: last quarter (5.23m) vs 12m ago -6.25% < -2% |
| Gross Margin: 13.77% > 18% (prev 14.08%; Δ -0.31% > 0.5%) |
| Asset Turnover: 79.37% > 50% (prev 76.48%; Δ 2.88% > 0%) |
| Interest Coverage Ratio: 7.88 > 6 (EBIT TTM 13.1m / Interest Expense TTM 1.66m) |
| A: 0.29 (Total Current Assets 155.7m - Total Current Liabilities 81.1m) / Total Assets 255.4m |
| B: 0.02 (Retained Earnings 4.99m / Total Assets 255.4m) |
| C: 0.05 (EBIT TTM 13.1m / Avg Total Assets 258.2m) |
| D: 1.24 (Book Value of Equity 141.1m / Total Liabilities 113.5m) |
| Altman-Z'' = 3.63 = AA |
| DSRI: 1.05 (Receivables 56.3m/52.3m, Revenue 204.9m/199.6m) |
| GMI: 1.02 (GM 14.08% / 13.77%) |
| AQI: 1.04 (AQ_t 0.19 / AQ_t-1 0.19) |
| SGI: 1.03 (Revenue 204.9m / 199.6m) |
| TATA: 0.02 (NI 20.4m - CFO 14.3m) / TA 255.4m) |
| Beneish M = -2.92 (Cap -4..+1) = A |
As of October 27, 2026, the stock is trading at EUR 19.60 with a total of 10,917 shares traded. Over the past week, the price has changed by +13.29%, over one month by +5.95%, over three months by +1.29% and over the past year by +4.62%.
Current recommended Stop Loss: 19.30 (which is 1.5% or 1.5 ATR below the current price).
Indel has no consensus analysts rating.
P/E Trailing = 20.6316
P/S = 0.4742
P/B = 0.642
Revenue TTM = 204.9m EUR
EBIT TTM = 13.1m EUR
EBITDA TTM = 21.2m EUR
Long Term Debt = 17.3m EUR (from longTermDebt, last quarter)
Short Term Debt = 19.7m EUR (from shortLongTermDebt, last quarter)
Debt = 50.4m EUR (from shortLongTermDebtTotal, last fiscal year) + Leases 3.87m
Net Debt = 28.6m EUR (calculated: Debt 50.4m - CCE 21.8m)
Enterprise Value = 130.9m EUR (102.4m + Debt 50.4m - CCE 21.8m)
Interest Coverage Ratio = 7.88 (Ebit TTM 13.1m / Interest Expense TTM 1.66m)
EV/FCF = 12.22x (Enterprise Value 130.9m / FCF TTM 10.7m)
FCF Yield = 8.18% (FCF TTM 10.7m / Enterprise Value 130.9m)
FCF Margin = 5.23% (FCF TTM 10.7m / Revenue TTM 204.9m)
Net Margin = 9.95% (Net Income TTM 20.4m / Revenue TTM 204.9m)
Gross Margin = 13.77% ((Revenue TTM 204.9m - Cost of Revenue TTM 176.7m) / Revenue TTM)
Gross Margin QoQ = -5.77% (prev 31.86%)
Tobins Q-Ratio = 0.51 (Enterprise Value 130.9m / Total Assets 255.4m)
Interest Expense / Debt = 3.29% (Interest Expense 1.66m / Debt 50.4m)
Taxrate = 14.35% (3.41m / 23.8m)
NOPAT = 11.2m (EBIT 13.1m * (1 - 14.35%))
Current Ratio = 1.92 (Total Current Assets 155.7m / Total Current Liabilities 81.1m)
Debt / Equity = 0.36 (Debt 50.4m / totalStockholderEquity, last quarter 141.1m)
Debt / EBITDA = 1.35 (Net Debt 28.6m / EBITDA 21.2m)
Debt / FCF = 2.67 (Net Debt 28.6m / FCF TTM 10.7m)
Total Stockholder Equity = 136.0m (last 4 quarters mean from totalStockholderEquity)
RoA = 7.90% (Net Income 20.4m / Total Assets 255.4m)
RoE = 15.00% (Net Income TTM 20.4m / Total Stockholder Equity 136.0m)
RoCE = 8.53% (EBIT 13.1m / Capital Employed (Equity 136.0m + L.T.Debt 17.3m))
RoIC = 6.06% (NOPAT 11.2m / Invested Capital 184.8m)
WACC = 4.98% (E(102.4m)/V(152.8m) * Re(6.05%) + D(50.4m)/V(152.8m) * Rd(3.29%) * (1-Tc(0.14)))
Discount Rate = 6.05% (= CAPM, Blume Beta Adj.)
Shares (quarterly) Correlation: 28.73 | Cagr: 1.32%
[DCF] Terminal Value 77.97% ; FCFF base≈9.86m ; Y1≈11.3m ; Y5≈16.6m
[DCF] Fair Price = 42.47 (EV 250.4m - Net Debt 28.6m = Equity 221.8m / Shares 5.22m; r=8.35% [WACC [floored]]; 5y FCF grow 15.0% → 2.50% )
Revenue Correlation: 19.21 | Revenue CAGR: 1.39% | SUE: 0.09 | # QB: 0
EPS current Year (2026-12-31): EPS=2.00 | Chg30d=-11.15% | Revisions=-40% | GrowthEPS=+2.9% | GrowthRev=+6.3%
EPS next Year (2027-12-31): EPS=2.26 | Chg30d=-8.52% | Revisions=-40% | GrowthEPS=+13.1% | GrowthRev=+3.0%
[Analyst] Revisions Ratio: -57% (up=0, down=4)