Real-time Estimate
Tradegate
03:52:07 2024-07-01 EDT
|
5-day change
|
1st Jan Change
|
14.57
EUR
|
-1.77%
|
|
-0.89%
|
+17.69%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,356
|
3,429
|
3,016
|
3,973
|
5,334
|
6,254
|
-
|
-
|
Enterprise Value (EV)
1 |
2,150
|
3,208
|
2,844
|
3,843
|
5,110
|
6,066
|
5,819
|
5,525
|
P/E ratio
|
24.1
x
|
23.6
x
|
-45.3
x
|
112
x
|
25.4
x
|
19.4
x
|
13.9
x
|
10.7
x
|
Yield
|
0.66%
|
0.74%
|
1.3%
|
0.99%
|
0.74%
|
0.62%
|
0.64%
|
0.64%
|
Capitalization / Revenue
|
3.45
x
|
4.58
x
|
3.66
x
|
4.84
x
|
5.21
x
|
4.83
x
|
4.05
x
|
3.78
x
|
EV / Revenue
|
3.15
x
|
4.29
x
|
3.45
x
|
4.68
x
|
4.99
x
|
4.69
x
|
3.77
x
|
3.34
x
|
EV / EBITDA
|
7.25
x
|
8.4
x
|
7.07
x
|
10.9
x
|
10.5
x
|
8.76
x
|
6.56
x
|
5.74
x
|
EV / FCF
|
-672
x
|
26.2
x
|
360
x
|
-253
x
|
41.3
x
|
36.8
x
|
21.9
x
|
17.3
x
|
FCF Yield
|
-0.15%
|
3.81%
|
0.28%
|
-0.4%
|
2.42%
|
2.72%
|
4.57%
|
5.79%
|
Price to Book
|
0.88
x
|
1.2
x
|
1.1
x
|
1.46
x
|
-
|
2.02
x
|
1.85
x
|
-
|
Nbr of stocks (in thousands)
|
391,071
|
392,728
|
391,963
|
393,458
|
396,858
|
398,877
|
-
|
-
|
Reference price
2 |
6.024
|
8.730
|
7.695
|
10.10
|
13.44
|
15.68
|
15.68
|
15.68
|
Announcement Date
|
20-02-19
|
21-02-24
|
22-02-23
|
23-02-22
|
24-02-21
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
683.1
|
748.1
|
823.6
|
821.2
|
1,023
|
1,294
|
1,545
|
1,654
|
EBITDA
1 |
296.4
|
381.7
|
402
|
351.7
|
486.4
|
692.7
|
887.1
|
963.2
|
EBIT
1 |
126
|
227.6
|
14.9
|
111.5
|
318.1
|
502.8
|
702.5
|
760
|
Operating Margin
|
18.45%
|
30.42%
|
1.81%
|
13.58%
|
31.09%
|
38.85%
|
45.47%
|
45.95%
|
Earnings before Tax (EBT)
1 |
128.9
|
218.2
|
2.3
|
52.6
|
293.7
|
511.3
|
737
|
942
|
Net income
1 |
96.1
|
144.2
|
-66.7
|
37.1
|
210
|
331.4
|
472.6
|
613
|
Net margin
|
14.07%
|
19.28%
|
-8.1%
|
4.52%
|
20.52%
|
25.61%
|
30.59%
|
37.06%
|
EPS
2 |
0.2500
|
0.3700
|
-0.1700
|
0.0900
|
0.5300
|
0.8100
|
1.130
|
1.470
|
Free Cash Flow
1 |
-3.2
|
122.3
|
7.9
|
-15.2
|
123.8
|
164.8
|
266
|
319.7
|
FCF margin
|
-0.47%
|
16.35%
|
0.96%
|
-1.85%
|
12.1%
|
12.73%
|
17.22%
|
19.33%
|
FCF Conversion (EBITDA)
|
-
|
32.04%
|
1.97%
|
-
|
25.45%
|
23.78%
|
29.98%
|
33.19%
|
FCF Conversion (Net income)
|
-
|
84.81%
|
-
|
-
|
58.95%
|
49.71%
|
56.29%
|
52.15%
|
Dividend per Share
2 |
0.0400
|
0.0650
|
0.1000
|
0.1000
|
0.1000
|
0.0975
|
0.1000
|
0.1000
|
Announcement Date
|
20-02-19
|
21-02-24
|
22-02-23
|
23-02-22
|
24-02-21
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
203.1
|
184.5
|
191.2
|
213.6
|
231.9
|
251.5
|
261
|
256.2
|
254.6
|
277.6
|
297.3
|
353.2
|
415.2
|
-
|
-
|
EBITDA
1 |
88
|
62.9
|
92
|
96.4
|
100.4
|
119.9
|
138.9
|
126
|
101.6
|
125.7
|
169.3
|
188.2
|
210.9
|
166.7
|
168.3
|
EBIT
1 |
49.8
|
-5.7
|
25.7
|
29.9
|
61.6
|
75
|
88.6
|
82.6
|
71.9
|
-
|
135.5
|
135.9
|
236.4
|
-
|
-
|
Operating Margin
|
24.52%
|
-3.09%
|
13.44%
|
14%
|
26.56%
|
29.82%
|
33.95%
|
32.24%
|
28.24%
|
-
|
45.59%
|
38.47%
|
56.93%
|
-
|
-
|
Earnings before Tax (EBT)
|
43.6
|
-14.3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
29.5
|
-8.5
|
6.4
|
-1.4
|
52.6
|
48.4
|
75.1
|
39.4
|
47.1
|
42.1
|
87.53
|
83.62
|
148.9
|
-
|
-
|
Net margin
|
14.52%
|
-4.61%
|
3.35%
|
-0.66%
|
22.68%
|
19.24%
|
28.77%
|
15.38%
|
18.5%
|
15.17%
|
29.44%
|
23.68%
|
35.87%
|
-
|
-
|
EPS
2 |
0.0800
|
-0.0200
|
0.0200
|
-
|
0.1000
|
0.1200
|
0.1900
|
0.1000
|
0.1200
|
0.1100
|
0.2200
|
0.2000
|
0.3500
|
-
|
-
|
Dividend per Share
|
0.0250
|
0.0250
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
22-02-23
|
22-04-27
|
22-07-27
|
22-10-26
|
23-02-22
|
23-04-26
|
23-07-26
|
23-10-25
|
24-02-21
|
24-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
206
|
221
|
173
|
130
|
225
|
189
|
435
|
729
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-3.2
|
122
|
7.9
|
-15.2
|
124
|
165
|
266
|
320
|
ROE (net income / shareholders' equity)
|
3.15%
|
5.64%
|
-2.39%
|
3.95%
|
7.44%
|
10.7%
|
12.6%
|
15.3%
|
ROA (Net income/ Total Assets)
|
2.5%
|
4.45%
|
-1.84%
|
-
|
-
|
7.25%
|
9.5%
|
11.5%
|
Assets
1 |
3,838
|
3,240
|
3,629
|
-
|
-
|
4,571
|
4,975
|
5,330
|
Book Value Per Share
2 |
6.850
|
7.260
|
6.970
|
6.910
|
-
|
7.780
|
8.480
|
-
|
Cash Flow per Share
2 |
0.6600
|
0.9300
|
0.9100
|
0.7600
|
1.200
|
1.610
|
1.960
|
2.140
|
Capex
1 |
264
|
246
|
349
|
314
|
349
|
427
|
418
|
450
|
Capex / Sales
|
38.59%
|
32.9%
|
42.33%
|
38.2%
|
34.1%
|
33.02%
|
27.04%
|
27.2%
|
Announcement Date
|
20-02-19
|
21-02-24
|
22-02-23
|
23-02-22
|
24-02-21
|
-
|
-
|
-
|
Last Close Price
15.68
USD Average target price
19.15
USD Spread / Average Target +22.12% Consensus |
1st Jan change
|
Capi.
|
---|
| +1.16% | 48.28B | | +19.23% | 32.65B | | -4.68% | 29.27B | | +9.73% | 23.77B | | +34.46% | 10.49B | | +42.02% | 10.23B | | -5.49% | 9.96B | | -.--% | 9.19B | | +3.47% | 8.23B |
Gold Mining
|