AI Terminal

MODULE: AI_ANALYST
Interactive Q&A, Risk Assessment, Summarization
MODULE: DATA_EXTRACT
Excel Export, XBRL Parsing, Table Digitization
MODULE: PEER_COMP
Sector Benchmarking, Sentiment Analysis
SYSTEM ACCESS LOCKED
Authenticate / Register Log In

Dovalue

Investor Presentation Feb 28, 2025

4145_ip_2025-02-28_6c24dac6-7f3e-44e8-a727-649c2d2b880b.pdf

Investor Presentation

Open in Viewer

Opens in native device viewer

FEBRUARY 28TH, 2025

Preliminary FY 2024 Financial Results

tly prohibited emarke
sdir storage
CERTIFIED
  • €10bn GBV from new business in 2024, above the €8bn annual target, 70% of 2025 target reached
  • Revenues synergies already achieved with value-added services provided to Gardant's customers
  • EBITDA ex NRI at €165m at the high-end of guidance. Target also achieved on doValue and Gardant stand-alone
  • Leverage at 2.4x2 better than the expected 2.6x thanks to higher cash flow generation
  • Achieved target capital structure with redemption of 2026 notes and issuance of new 2030 notes

All 2024 targets reached Solid cash flow, Gardant integration well started and strong capital structure drive growth beyond targets

Executive summary

EBITDA ex NRIs €165m

New Business ~€10bn

New 2030 bond €300m

Gardant Integration Ongoing

Financial Leverage 2.4x

emarket
sdir scorage
CERTIFIED

GBV FROM NEW BUSINESS IN 2024

GBV from new business significantly above the €8bn target in 2024

Strong commercial momentum: new mandates at ~€10bn in 2024, exceeding the €8bn annual target

Forward Flows well above the €2bn annual target

Leading position in Greece: >70% market share on closed deals and 100% retention of servicing mandates in the secondary market for managed portfolios

Strengthening presence in Spain: >20% market share in closed secured NPL transactions

Solid leadership in Italy: >25% market share in NPL transactions, confirming our role as a key player in the market

COMMENTS

4

Current contracts and Pipeline will allow us to reach 2025 target ahead of time

emarket
sdir scorage
CERTIFIED

doValue is on track for Gardant successful integration

Track record of the group integrations in Italy

Focus on Gardant group integration

20% of synergies executed, with expectations to reach 40% in 2025 and a clear path to 2026

Signed contracts to provide VAS services to Gardant's customers

Workforce optimization: avoided €9m in redundancy costs thanks to redeployment of doValue's FTEs to service Gardant's

HR synergies: workforce integration & cost efficiencies implemented by year-end • IT platform: migration of back-end to doValue's platform

Legal entities simplification: merger of doValue and Gardant's master servicers

Consistent HR cost discipline

IT platform: migration of front-end to Gardant's platform • RE: offices rationalization • Legal entities simplification : further simplification from January 2026

Delivering targets outlined at the 2024 Capital Markets Day

ly prohibited ¶ em sdir s

New €3.9 billion GBV mandates in the Hellenic region since the beginning of the year

New €1.5bn mandates in Italy since the beginning of the year

New €300 million bond with 7% coupon rate and 2030 maturity oversubscribed by 6x

Successful start of Gardant integration, already providing VAS to Gardant's clients as well

Already realized 20% of synergies as of 1Q 2025 with expectations to reach 40% in 2025

Strong start to 2025

Titolo breaker slide Financial Results Davide Soffietti

Group CFO

Financials at a glance

∆%
YoY
COMMENTS

Gross
revenues
in
line
with
the
high
end
of
guidance

Strong
ancillary
revenues
more
than
offset
the
lower
level
of
disposals
vs
2023

Higher
outsourcing
costs
driven
by
Italy
due
to
strong
ancillary
revenues
performance

EBITDA
at
the
high
end
of
the
guidance

Figures
include
Gardant
contributing
one
month

Greece
remains
a
main
driver
of
growth
thanks
to
the
structurally
higher
margins

Trend
vs.
prior
year
driven
by
postponement
of
certain
disposal
and
higher
wage
inflation
in
Italy
due
to
national
contract
renewal

Increase
in
Net
Income
ex
NRIs
despite
trend
in
EBITDA
ex
NRIs
mostly
attributable
to
the
decrease
in
net
write-downs
on
PPE,
intangibles
and
lower
impairment
vs.
2023
ctly prohibited
emarket
sdir scorage
CERTIFIED

Gross Revenues

Note: Excluding Portugal, which is considered as NRI due to its disposal in July 2024

emarket
sdir storage
CERTIFIED

Operating Expenses

Total Operating expenses

• Successfully contained the natural increase in operating costs from the consolidation of Gardant thanks to continued cost discipline and despite the tough comparison base due to one-off events of 2023 (ex CEO provisions release) and increase of salaries in Italy due to Union agreement with banking sector

HR

• Higher HR cost (+4.9% YoY) linked to the effect of Gardant consolidation. On a standalone basis HR costs decreased in Italy and Spain thanks to effective cost discipline while the Hellenic Region was impacted by expected increases in HR cost due to the onboarding of new portfolios

IT, RE and SG&A

• Operating costs declined YoY (3.1)% as effective cost discipline practices implemented at group level were able to completely offset Gardant consolidation's impact and as well as one-off cost linked to innovation projects

emarket
sdir storage
CERTIFIED

EBITDA ex NRIs

Group

  • EBITDA ex NRIs at the high-end of Guidance, reaching €165m in 2024 (-7.8% YoY), also thank to Gardant contribution in December
  • Variation mainly driven by lower disposals and unfavorable comparison base linked to the release of provisions for former CEO MBO

Hellenic Region

  • Hellenic EBITDA impacted by lower Net Revenues (€(8.2)m YoY), and higher HR costs, with marginality improving in Q4 in line with the seasonality pattern of collections
  • EBITDA margin of 53.7% (vs. 34.4% Group level) driven by the higher base and collection fees in the highly consolidated market and by lower workforce cost vs other countries

Italy

  • EBITDA flattish as the positive gross revenue dynamics derives from an acceleration in collections in Q4 offset by the increased outsourcing and HR costs from Gardant
  • Effective cost discipline measures mitigated the wage inflation, the delay of planned exits, as well as the one-off effect from former CEO's MBO

Spain

• EBITDA positive as the continued efforts in achieving a highly flexible cost structure fully offset the decline in REOs

Note: FY 2024 EBITDA for Italy including Group costs, worth €11.5m

Italy ex. Group costs

Net Income

€m FY
2024
FY
2023
Delta (%)
EBITDA ex NRIs 164.8 178.7 (7.8)%
Non-Recurring
Items
(10.8) (3.4) 221.7%
EBITDA 154.0 175.3 (12.1)%
Net write-down of PP&E, intangibles, loans
and
equity investments
(94.6) (109.4) (13.5)%
EBIT 59.4 66.0 (9.9)%
Net financial interest and commission (29.6) (29.5) 0.2%
Net result of financial assets at fair value (3.6) (8.2) (55.5)%
EBT 26.2 28.3 (7.2)%
Income
tax
(32.2) (41.9) (23.1)%
Tax claim 20.0 - -
Minorities (12.1) (4.2) 189.2%
Group Net Income 1.9 (17.8) -

Delta (%) COMMENTS

Lower
EBITDA
ex
NRIs
driven
by
lower
disposals
and
unfavorable
comparison
base
linked
to
the
release
of
provisions
for
former
CEO
MBO
(€5.9m)

Increase
in
NRIs
mainly
due
to
the
Gardant
transaction
costs

Lower
write-downs
on
PP&E,
intangibles,
loans
and
equity
investments
in
line
with
collection
curves,
supported
also
by
the
lower
impairment
partly
offset
by
the
reversal
of
the
previous
year's
provision
related
to
Sareb
and
the
valuation
at
disposal
of
doValue
Portugal
in
July
following
its
sale

Financial
interest
and
commission
slightly
higher
driven
by
the
new
term
loan
for
the
Gardant
Acquisition
and
the
refinancing
of
the
SSNs
2025.
Includes
€2.7
million
component
of
the
tax
claim

Income
tax
for
the
period
positively
impacted
by
the
favorable
comparison
base
linked
to
the
write-off
of
DTAs
in
2023

Tax
Claim
of
€22.7
million,
non-recurring
outcome
related
to
the
arbitration
in
(€20m)
Spain,
is
split
in
a
tax
component
and
an
interest
component
(€2.7m)

Minorities
mainly
related
to
doValue
Greece,
increase
driven
by
one-off
effect
from
a
change
in
consolidation
perimeter
(Spain
100%
vs.
85%
ownership
in
2023)

Cash Flow

COMMENTS

Cash
flow
from
operations,
equal
to
€83.7m,
in
2024,
+6%
higher
than
LY
(€79.2m)
with
a
much
higher
cash
conversion
(54%
vs.
44%)

Moderate
increase
in
Capex
(+€2.4m
YoY),
in
line
with
investment
in
the
digital
platform
envisaged
in
the
2024-2026
industrial
plan

Notable
reduction
in
NWC
thanks
to
improving
control
of
invoicing
cycle
with
SPVs
and
positive
advance
payments
dynamic

Lease
payments
slightly
increase
compared
to
prior
year

Cash
out
for
redundancies
lower
than
expected,
thanks
to
the
redeployment
of
doValue's
FTEs
to
service
Gardant's
GBV

Other
changes
in
other
assets
and
liabilities
mainly
related
to
payments
from
provisioned
funds
linked
to
personnel
and
risks
&
charges,
and
a
tail
of
IFRS
15
effect

Free
cash
flow
of
€28.2
million,
in
line
with
prior
year
despite
the
lower
EBITDA
and
the
increase
in
financial
charges
related
to
the
new
term
loan
and
the
redemption
of
the
2025
senior
secured
notes

Equity
&
financial
assets
investments
equal
to
€(3.4)m
include
the
acquisition
of
Team4
in
Spain
in
2023,
the
disposal
of
doValue
Portugal
and
the
share
buy-back,
as
well
as
financial
assets

Gardant
Transaction
cash
impact
equal
to
€(63.6)m
and
includes
the
net
cash
consideration
paid,
the
rights
issue
and
the
related
transaction
costs
€m Q4 2024 Q4 2023 FY 2024 FY 2023
EBITDA 61.9 60.0 154.0 175.3
Capex (11.4) (12.2) (23.8) (21.4)
Change
in NWC and accruals
on
share-based
payments
14.0 (1.5) (4.7) (16.5)
IFRS 16 (2.8) (2.0) (15.6) (13.0)
Redundancies (2.1) (3.4) (12.1) (13.4)
Other
changes
in other
assets &
liabilities
0.5 0.3 (14.2) (31.9)
Cash Flow from Operations 60.0 41.2 83.7 79.2
Taxes (10.8) (7.6) (25.7) (27.6)
Financial charges (5.5) - (29.8) (23.3)
Free Cash Flow 43.7 33.6 28.2 28.2
Dividends
paid
- (0.4) - (53.0)
Investments in equity & financial
assets
- (23.4) (3.4) (21.0)
Gardant transaction (63.6) - (63.6) -
Net cash Flow (19.9) 9.8 (38.7) (45.8)

Financial Structure

Notes: (1) Pro forma including Gardant | (2) Including payables for Gardant transaction costs | (3) Including accrued interests and fin. Assets measured at amortized cost (4) Calculated on 2025 capital structure after bond refinancing

Higher FCF generation than planned resulted in lower leverage than guidance (2.6x vs 2.4x)

emarket
sdir storage
CERTIFIED

Streamlined capital structure

Debt maturity profile (€m)

Note: (1) Leverage target excluding M&A and dividends

  • Very successful issuance of new SSNs for €300m with strong demand from the market (6x oversubscribed)
  • Cost of debt among the lowest in the sector and consistent with assumptions for 2026 guidance
  • Limited refinancing risk with no meaningful maturities until 2029
  • Balanced duration with floating rates (amortizing and unhedged) for ca. €350m and fixed rate for €300m
  • High level of liquidity with €136m cash in addition to €130 undrawn RCF

COMMENTS

Strong access to debt markets enhances financial flexibility, ensuring strategic growth and resilience

2025 Guidance

Note: (1) Free cash flow after interest, to serve dividend and principal repayment (2) Leverage target before dividend payment

Positive cash generation will support deleverage by 2026

Slight increase in GBV YoY as solid inflows are offset by increasing collection rate~€8bn p.a. new business (€6bn new mandates, €2bn future flows)

• Includes synergies in line with business plan (€5m in 2025 and €15m in 2026)

2025
Gross revenues €600-615m
Gross Book Value €130-135bn
EBITDA ex NRIs €210-220m
assumptions:
FCF(1) €60-70m
Financial leverage 2.0x(2)

COMMENTS

Free cash flow to serve dividend and principal repayment. Includes the following

  • higher use of DTAs becoming available in 2025

  • interest expenses of €45m in 2025

  • €5m extraordinary capex in 2025 for IT synergies linked to Gardant

  • €10-15m exit costs in 2025-26 primarily linked to Gardant synergies

  • €12m earn-out for doValue Greece in 2025 shift from 2024

Non-NPL revenues to ~ 40-45% in 2026 from 35% in 2024

2026 business plan targets confirmed

Titolo breaker slide Appendix

emarket
sdir storage
CERTIFIED

Seasonality: an historical overview

COMMENTS

EBITDA ex NRIs (€m)

  • The servicing business is highly affected by seasonal factors impacting on collection capability: mainly closure of courts and debtors' overall decisions and behaviors
  • This leads to structural volatility in collections, and therefore profitability and margins on a quarterly basis
  • Collections and therefore revenues are generally higher in the 2 nd and 4 th quarters due mainly to holiday bonus payments and closure of courts in the summer
  • In addition, revenues may undergo upsides from indemnity and/or disposal fees, normally during the 4 th quarter
  • On the other hand, margins are generally lower in the 1 st and 3 rd quarters due debtors' recovery from holidays spending, discretionary spending during summer, court closures and legal proceedings slowdown
  • Quarterly volatility in the topline is partially smoothed by cost discipline, with many expenses spread out over the year

Quarterly Financials at a glance

Gross Revenues

Net Revenues

EBITDA ex NRIs

EBITDA ex NRIs margin

Net Income ex NRIs

Net Income

Regional Performance

Notes: (1) Excluding Portugal, which is considered as NRI due to its disposal (2) EBITDA for Italy excluding Group costs worth €11.5m

emarket
sdir storage
CERTIFIED

GBV dynamics

Condensed Income Statement

%

-

-

-

-

-

-

-

-

Condensed
Income
Statement
12/31/2024 12/31/2023
Restated
(*)
Change
Change
%
Servicing
Revenues:
397,150 419,890 (22,740) (5.4)%
o/w: NPE revenues 353,325 366,697 (13,372) (3.6)%
o/w: REO revenues 43,825 53,193 (9,368) (17.6)%
Co
-investment revenues
950 1,290 (340) (26.4)%
Ancillary
and other
revenues
84,022 64,551 19,471 30.2%
Gross revenues 482,122 485,731 (3,609) (0.7)%
NPE Outsourcing fees (13,002) (14,365) 1,363 (9.5)%
REO Outsourcing fees (9,327) (9,684) 357 (3.7)%
Ancillary
Outsourcing fees
(24,648) (18,525) (6,123) 33.1%
Net revenues 435,145 443,157 (8,012) (1.8)%
Staff expenses (203,424) (196,312) (7,112) 3.6%
Administrative
expenses
(77,676) (71,500) (6,176) 8.6%
o.w. IT (27,619) (30,662) 3,043 (9.9)%
o.w. Real Estate (5,169) (5,084) (85) 1.7%
o.w. SG&A (44,888) (35,754) (9,134) 25.5%
Operating expenses (281,100) (267,812) (13,288) 5.0%
EBITDA 154,045 175,345 (21,300) (12.1)%
EBITDA margin 32.0% 36.1% (4.1)% (11.5)%
Non
-recurring items included in EBITDA
(10,791) (3,355) (7,436) n.s.
EBITDA excluding non
-recurring items
164,836 178,700 (13,864) (7.8)%
EBITDA margin excluding non
-recurring items
34.4% 37.2% (2.8)% (7.4)%
Net write
-downs on property, plant, equipment and intangibles
(73,514) (91,920) 18,406 (20.0)%
Net provisions for risks and charges (18,239) (16,555) (1,684) 10.2%
Net write
-downs of loans
110 (906) 1,016 (112.1)%
Profit (loss) from equity investments (2,954) - (2,954) n.s.
EBIT 59,448 65,964 (6,516) (9.9)%
Net income (loss) on financial assets and liabilities measured at fair value (3,637) (8,180) 4,543 (55.5)%
Net financial interest and commissions (29,593) (30,033) 440 (1.5)%
EBT 26,218 27,751 (1,533) (5.5)%
Non
-recurring items included in EBT
(25,644) (19,674) (5,970) 30.3%
EBT excluding non
-recurring items
51,862 47,924 3,938 8.2%
Income
tax
(12,206) (41,891) 29,685 (70.9)%
Profit (Loss) for the year 14,012 (14,140) 28,152 n.s.
Profit (loss) for the year attributable to Non
-controlling interests
(12,112) (4,189) (7,923) n.s.
Profit (Loss) for the year attributable to the Shareholders of the Parent Company 1,900 (18,329) 20,229 (110.4)%
Non
-recurring items included in Profit (loss) for the year
(5,173) (21,420) 16,247 (75.8)%
O.w. Non
-recurring items included in Profit (loss) for the year attributable to Non
-controlling
interest (327) (1,755) 1,428 (81.4)%
Profit (loss) for the year attributable to the Shareholders of the Parent Company excluding non
-
recurring items
6,746 1,336 5,410 n.s.
Profit (loss) for the year attributable to Non
-controlling interests excluding non
-recurring items
12,439 5,944 6,495 109.3%
Earnings per share (in Euro) 0.08 (1.16) 1.23 (106.5)%
Earnings per share excluding non
-recurring items (Euro)
0.27 0.08 0.18 n.s.

Note: (*) Restated following the final alocation of Team4 purchase price

Condensed Balance Sheet

Condensed Balance Sheet 12/31/2024

Condensed
Balance Sheet
12/31/2024 12/31/2023
Restated
(*)
Change
Change
%
Cash and liquid securities 232,169 112,376 119,793 106.6%
Financial assets 49,293 46,167 3,126 6.8%
Property, plant
and equipment
52,305 48,678 3,627 7.5%
Intangible assets 682,684 473,784 208,900 44.1%
Tax assets 105,200 99,483 5,717 5.7%
Trade receivables 263,961 199,345 64,616 32.4%
Assets held
for sale
10 16 (6) (37.5)%
Other assets 64,231 51,216 13,015 25.4%
Total Assets 1,449,865 1,031,065 418,800 40.6%
Financial liabilities: due to banks/bondholders 733,419 588,030 145,389 24.7%
Other financial liabilities 76,675 96,540 (19,865) (20.6)%
Trade payables 110,738 85,383 25,355 29.7%
Tax liabilities 108,989 65,096 43,893 67.4%
Employee termination benefits 11,913 8,412 3,501 41.6%
Provisions for risks and charges 23,034 26,356 (3,322) (12.6)%
Other
liabilities
73,046 57,056 15,990 28.0%
Total Liabilities 1,137,814 926,873 210,941 22.8%
Share capital 68,614 41,280 27,334 66.2%
Share premium 128,800 - 128,800 n.s.
Reserves 12,493 35,676 (23,183) (65.0)%
Treasury shares (9,348) (6,095) (3,253) 53.4%
Profit (loss) for the year attributable to the Shareholders of the Parent Company 1,900 (18,329) 20,229 (110.4)%
Net Equity attributable to the Shareholders of the Parent Company 202,459 52,532 149,927 n.s.
Total Liabilities and Net Equity attributable to the Shareholders of the Parent Company 1,340,273 979,405 360,868 36.8%
Net Equity attributable to Non-Controlling Interests 109,592 51,660 57,932 112.1%
Total Liabilities and Net Equity 1,449,865 1,031,065 418,800 40.6%

Note: (*) Restated following the final alocation of Team4 purchase price

Condensed Cash Flow

Adjustment for accrual on share
Tax claim payment 400
Treasury shares buy
Transaction costs (13,114)
Right
Issue
143,138
Dividends paid to minority shareholders
Dividends paid to Group shareholders
Condensed
Cash flow
12/31/2024 12/31/2023
EBITDA 154,045 175,345
Capex (23,769) (21,361)
EBITDA-Capex 130,276 153,984
as % of EBITDA 85% 88%
Adjustment for accrual on share
-based incentive system payments
1,176 (5,853)
Changes in Net Working Capital (NWC) (5,895) (10,673)
Changes in other assets/liabilities (41,885) (58,301)
Operating Cash Flow 83,672 79,157
Corporate Income
Tax paid
(25,656) (27,595)
Financial charges (29,777) (23,329)
Free Cash Flow 28,239 28,233
(Investments)/divestments in financial assets 2,848 2,599
Equity (investments)/divestments (196,800) (21,520)
Tax claim payment 400 -
Treasury shares buy
-back
(3,421) (2,115)
Transaction costs (13,114) -
Right
Issue
143,138 -
Dividends paid to minority shareholders - (5,000)
Dividends paid to Group shareholders - (47,992)
Net Cash Flow of the year (38,710) (45,795)
Net financial Position
-
Beginning of year
(475,654) (429,859)
Net financial Position
-
End of year
(514,364) (475,654)
Change in Net Financial Position (38,710) (45,795)

emarket
sdir storage
CERTIFIED

Glossary

Agreement with commercial bank related to the management of all future NPL generation by the bank for number of years, customary feature of credit servicing platforms spun off by

Full Time Equivalent, i.e. a unit that indicates the workload of an employed person in a way that makes workloads comparable across various contexts

Garanzia Cartolarizzazione Sofferenze, i.e. the State Guarantee scheme put together by the Italian Government in 2016 which favoured the creation of a more liquid NPL market in Italy

Gross Book Value, i.e. nominal value of assets under management by doValue, represents the maximum / nominal claim by banks / investors to borrowers on their portfolios

Early Arrears Loans that are up to 90 days past due
Forward Flows commercial banks
FTE Full Time Equivalent, i.e. a unit that indicates the workload of an employed person in a way that makes workloads comparable across various contexts
GACS and allowed banks to more easily deconsolidate NPL portfolios through securitisations
GBV
HAPS Greece and to allow banks to more easily deconsolidate NPL portfolios through securitisations
NPE Non-Performing Exposure, i.e. the aggregate od NPL, UTP and Early Arrears
NPL Non-Performing Loan, i.e. loans which are more than 180 days past due and have been denounced
NRI Non-Recurring Items, i.e. costs or revenues which are non-recurring by nature (typically encountered in M&A or refinancing transactions)
Performing Loans Loans which do not present problematic features in terms of principal / interest repayment by borrowers
REO Real Estate Owned, i.e. real estate assets owned by a bank / investor as part of a repossession act
Stage 2 Loans Subperforming
loans –
albeit not NP -
that have seen a significant increase in credit risk, resulting in "investment grade" credit quality
UTP Unlikely to Pay, i.e. loans that are between 90-180 days past due and denounced or more than 180 past due and not denounced

Hercules Asset Protection Scheme, i.e. the State Guarantee scheme put together by the Greek Government in 2019 with the aim of favouring the creation of a more liquid NPL market in

ctly prohibited
emarket
sdir storage
CERTIFIED

This presentation is not a prospectus and not an offer of securities for sale to U.S. persons or in any jurisdiction, including in or into the United States, Canada, Japan or Australia.

This disclaimer applies to all documents and information provided herein and to any verbal or written comments of person presenting them by doValue S.pA. and its affiliates ("doValue"). or any person on behalf of doValue, and any question and answer session that follows the oral presentation (collectively, the "Information"). in accessing the Information, you agree to be bound by the following terms and conditions. The Information may not be reproduces redistributed, published or passed on to any other person, directly or indirectly, in whole or In part, for any purpose.

This presentation and any materials distributed in connection herewith, taken together with any such verbal or written comments, including the contents thereof and the Information (together, the "Presentation") is not intended for potential investors and do not constitute or form a part of, and should not be construed as, an offer for sale or subscription of or solicitation of any offer to purchase or subscribe any securities, and neither this Presentation nor anything contained herein shall form the basis of, or be relied upon in connection with, or act as an inducement to enter into, any contract or commitment whatsoever. Any such offer would only be made by means of formal offering documents, the terms of which shall govern in all respects.

You are cautioned against using this information as the basis for making a decision to purchase any security or to otherwise engage in an investment advisory relationship with doValue S.p.A. and its affiliates. The distribution of this Presentation in other jurisdictions may be restricted by law and persons into whose possession this document comes should inform themselves about, and observe, any such restriction. Any failure to comply with these restrictions may constitute a violation of the laws of any such other jurisdiction.

This Presentation has been prepared based on the information currently available to us and is based on certain key underlying assumptions. The information contained in this Presentation has not been independently verified and no representation or warranty, express or implied, is made as to, and no reliance should be placed on, the fairness, accuracy, completeness, reasonableness or correctness of the information or opinions contained herein. None of doValue its subsidiaries or any of their respective employees, advisers, representatives or affiliates shall have any liability whatsoever (in negligence or otherwise) for any loss however arising from any use of this document or its contents or otherwise arising in connection with this Presentation. The information contained in this Presentation is provided as at the date of this Presentation and is subject to change without notice.

Statements made in this Presentation may include forward-looking statements. These statements may be identified by the fact that they use words such as "anticipate", "estimate", "should", "expect", "guidance", "project", "intend", "plan", "believe", and/or other words and terms of similar meaning in connection with, among other things, any discussion of results of operations, financial condition, liquidity, prospects, growth, strategies or developments in the industry in which we operate. Such statements, including specifically any guidance or projection, are based on management's current intentions, expectations or beliefs and involve inherent risks, assumptions and uncertainties, including factors that could delay, divert or change any of them.

Forward-looking statements contained in this Presentation and, in particular, in any relevant guidance, regarding trends or current activities are not guarantees of future performance and are subject to risks, uncertainties, and assumptions that are difficult to predict because they relate to events and depend on circumstances that may may/will occur in the future therefore should not be taken as a representation that such trends or activities will continue in the future. Actual outcomes, results and other future events may differ materially from those expressed or implied by the statements and guidance contained herein. Such differences may adversely affect the outcome and financial effects of the plans and events described herein and may result from, among other things, changes in economic, business, competitive, technological, strategic or regulatory factors and other factors affecting the business and operations of the company. Estimated and assumptions are inherently uncertain and are subject to risks that are outside of the company's control. Any guidance and statement refers to events and depend upon circumstances that may or may not verify in the future and refer only as of the date hereof. Therefore the Company's actual results may differ materially and adversely from those expressed or implied in any forward-looking statements. Neither doValue S.p.A. nor any of its affiliates is under any obligation, and each such entity expressly disclaims any such obligation, to update, revise or amend any forward-looking statements, whether as a result of new information, future events or otherwise.

You should not place undue reliance on any such forward-looking statements and or guidance, which speak only as of the date of this Presentation. The inclusion of the projections herein should not be regarded as an indication that the doValue considers the latter to be a reliable prediction of future events and the projections should not be relied upon as such. Use of different methods for preparing, calculating or presenting information may lead to different results and such differences may be material. It should be noted that past performance is not a guide to future performance. Please also note that interim results are not necessarily indicative of full-year results.

By reviewing the Presentation, you acknowledge that you are knowledgeable and experienced with respect to its financial and business aspects and that you will conduct your own independent investigations with respect to the accuracy, completeness and suitability of the matters referred to in the Presentation should you choose to use or rely on it, at your own risk, for any purpose.

No representation, warranty or undertaking, express or implied, is made as to, and no reliance should be placed on, the fairness, accuracy, completeness or correctness of the Information or the opinions contained therein.

The Company expressly disclaims any obligation or undertaking to disseminate any updates or revisions to the Information, including any financial data or forward-looking statements, and will not publicly release any revisions it may make to the Information that may result from any change in the Company's expectations, any change in events, conditions or circumstances on which these forward-looking statements are based, or other events or circumstances arising after the date of this document. Market data used in the Information not attributed to a specific source are estimates of the Company and have not been independently verified.

Davide Soffietti, in his position as manager responsible for the preparation of financial reports, certifies pursuant to paragraph 2, article 154-bis of the Legislative Decree n. 58/1998, that data and accounting information disclosures herewith set forth correspond to the company's evidence and accounting books and entries.

Disclaimer

Daniele Della Seta Head of Group M&A, Strategic Finance and Investor Relations [email protected]

Talk to a Data Expert

Have a question? We'll get back to you promptly.