Market Closed -
Euronext Bruxelles
11:35:20 2024-04-26 EDT
|
5-day change
|
1st Jan Change
|
160.5
EUR
|
+1.65%
|
|
+1.45%
|
+1.07%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,628
|
4,074
|
5,595
|
5,305
|
5,245
|
5,249
|
-
|
-
|
Enterprise Value (EV)
1 |
11,997
|
12,275
|
6,625
|
5,305
|
5,245
|
6,074
|
5,987
|
5,249
|
P/E ratio
|
11.7
x
|
17.7
x
|
13.8
x
|
7.53
x
|
13.1
x
|
11.6
x
|
10
x
|
-
|
Yield
|
1.79%
|
1.91%
|
1.63%
|
1.94%
|
-
|
2.29%
|
2.5%
|
2.68%
|
Capitalization / Revenue
|
1.08
x
|
1.04
x
|
1.3
x
|
1.21
x
|
1
x
|
0.99
x
|
0.92
x
|
-
|
EV / Revenue
|
2.81
x
|
3.14
x
|
1.54
x
|
1.21
x
|
1
x
|
1.14
x
|
1.05
x
|
-
|
EV / EBITDA
|
15.3
x
|
21.4
x
|
9.36
x
|
8.14
x
|
6.5
x
|
8.29
x
|
8.02
x
|
-
|
EV / FCF
|
117
x
|
33
x
|
13.3
x
|
-
|
-
|
27.9
x
|
22.6
x
|
-
|
FCF Yield
|
0.86%
|
3.03%
|
7.51%
|
-
|
-
|
3.58%
|
4.42%
|
-
|
Price to Book
|
1.34
x
|
1.14
x
|
1.41
x
|
1.14
x
|
-
|
1.01
x
|
0.94
x
|
-
|
Nbr of stocks (in thousands)
|
33,125
|
33,119
|
33,168
|
33,115
|
33,032
|
32,706
|
-
|
-
|
Reference price
2 |
139.7
|
123.0
|
168.7
|
160.2
|
158.8
|
160.5
|
160.5
|
160.5
|
Announcement Date
|
20-02-28
|
21-02-26
|
22-02-28
|
23-02-28
|
24-02-29
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
4,270
|
3,910
|
4,312
|
4,401
|
5,222
|
5,317
|
5,717
|
-
|
EBITDA
1 |
784
|
574.8
|
707.7
|
651.9
|
807
|
732.4
|
746.5
|
-
|
EBIT
1 |
441.1
|
224.1
|
357.1
|
292.3
|
421.7
|
339
|
335
|
-
|
Operating Margin
|
10.33%
|
5.73%
|
8.28%
|
6.64%
|
8.08%
|
6.38%
|
5.86%
|
-
|
Earnings before Tax (EBT)
|
575.6
|
324.4
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
394.9
|
230
|
406.8
|
708.7
|
399.2
|
440.5
|
480.5
|
456
|
Net margin
|
9.25%
|
5.88%
|
9.43%
|
16.1%
|
7.65%
|
8.28%
|
8.4%
|
-
|
EPS
2 |
11.89
|
6.930
|
12.26
|
21.28
|
12.12
|
13.82
|
16.02
|
-
|
Free Cash Flow
1 |
102.7
|
371.6
|
497.4
|
-
|
-
|
217.5
|
264.8
|
-
|
FCF margin
|
2.4%
|
9.5%
|
11.53%
|
-
|
-
|
4.09%
|
4.63%
|
-
|
FCF Conversion (EBITDA)
|
13.09%
|
64.64%
|
70.29%
|
-
|
-
|
29.7%
|
35.47%
|
-
|
FCF Conversion (Net income)
|
25.99%
|
161.55%
|
122.27%
|
-
|
-
|
49.38%
|
55.11%
|
-
|
Dividend per Share
2 |
2.500
|
2.350
|
2.750
|
3.100
|
-
|
3.673
|
4.010
|
4.300
|
Announcement Date
|
20-02-28
|
21-02-26
|
22-02-28
|
23-02-28
|
24-02-29
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
7,370
|
8,201
|
1,030
|
-
|
-
|
825
|
738
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
9.4
x
|
14.27
x
|
1.455
x
|
-
|
-
|
1.126
x
|
0.9886
x
|
-
|
Free Cash Flow
1 |
103
|
372
|
497
|
-
|
-
|
218
|
265
|
-
|
ROE (net income / shareholders' equity)
|
9.8%
|
6.55%
|
11.9%
|
10%
|
-
|
9.1%
|
9.5%
|
-
|
ROA (Net income/ Total Assets)
|
-
|
1.46%
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
15,779
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
104.0
|
107.0
|
119.0
|
140.0
|
-
|
158.0
|
170.0
|
-
|
Cash Flow per Share
|
-
|
17.70
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
489
|
216
|
284
|
-
|
-
|
487
|
502
|
-
|
Capex / Sales
|
11.44%
|
5.51%
|
6.59%
|
-
|
-
|
9.15%
|
8.77%
|
-
|
Announcement Date
|
20-02-28
|
21-02-26
|
22-02-28
|
23-02-28
|
24-02-29
|
-
|
-
|
-
|
Last Close Price
160.5
EUR Average target price
180.8
EUR Spread / Average Target +12.65% Consensus |
1st Jan change
|
Capi.
|
---|
| +1.07% | 5.6B | | -2.29% | 67.67B | | +2.13% | 59.37B | | +21.25% | 38.3B | | +11.23% | 30.73B | | +2.06% | 26.35B | | +22.89% | 22.01B | | +15.06% | 19.47B | | +22.99% | 17.6B | | +64.33% | 16.64B |
Other Construction & Engineering
|