Real-time Estimate
Tradegate
14:18:26 2024-07-01 EDT
|
5-day change
|
1st Jan Change
|
15.14
EUR
|
-3.04%
|
|
-1.82%
|
+21.19%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
18,092
|
15,718
|
17,381
|
26,285
|
33,599
|
39,686
|
-
|
-
|
Enterprise Value (EV)
1 |
19,808
|
19,441
|
19,541
|
28,308
|
36,063
|
46,348
|
46,215
|
45,601
|
P/E ratio
|
12.3
x
|
12.1
x
|
10.1
x
|
17
x
|
18.4
x
|
20.7
x
|
18.3
x
|
16.6
x
|
Yield
|
4.11%
|
4.85%
|
4.57%
|
3.15%
|
2.7%
|
2.44%
|
2.66%
|
2.91%
|
Capitalization / Revenue
|
0.9
x
|
0.75
x
|
0.82
x
|
1.13
x
|
1.33
x
|
1.41
x
|
1.31
x
|
1.24
x
|
EV / Revenue
|
0.99
x
|
0.93
x
|
0.92
x
|
1.22
x
|
1.43
x
|
1.65
x
|
1.53
x
|
1.42
x
|
EV / EBITDA
|
7.13
x
|
6.93
x
|
6.68
x
|
8.72
x
|
10.4
x
|
12.4
x
|
11.4
x
|
10.5
x
|
EV / FCF
|
17.3
x
|
24.9
x
|
10.5
x
|
13.2
x
|
13.9
x
|
32.5
x
|
26
x
|
22.7
x
|
FCF Yield
|
5.8%
|
4.02%
|
9.54%
|
7.58%
|
7.19%
|
3.08%
|
3.85%
|
4.41%
|
Price to Book
|
3.32
x
|
3.52
x
|
2.36
x
|
2.35
x
|
3.21
x
|
3.53
x
|
3.29
x
|
2.9
x
|
Nbr of stocks (in thousands)
|
3,203,329
|
3,215,557
|
3,161,416
|
3,070,678
|
3,025,615
|
3,006,520
|
-
|
-
|
Reference price
2 |
5.648
|
4.888
|
5.498
|
8.560
|
11.10
|
13.20
|
13.20
|
13.20
|
Announcement Date
|
20-02-20
|
21-02-25
|
22-02-24
|
23-02-23
|
24-02-21
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
20,109
|
20,862
|
21,310
|
23,256
|
25,284
|
28,099
|
30,231
|
32,048
|
EBITDA
1 |
2,777
|
2,807
|
2,925
|
3,246
|
3,469
|
3,725
|
4,061
|
4,330
|
EBIT
1 |
2,117
|
2,132
|
2,205
|
2,479
|
2,682
|
3,024
|
3,331
|
3,575
|
Operating Margin
|
10.53%
|
10.22%
|
10.35%
|
10.66%
|
10.61%
|
10.76%
|
11.02%
|
11.15%
|
Earnings before Tax (EBT)
1 |
1,626
|
1,596
|
2,110
|
1,989
|
2,326
|
2,329
|
2,195
|
2,312
|
Net income
1 |
1,476
|
1,299
|
1,758
|
1,591
|
1,857
|
1,936
|
2,146
|
2,346
|
Net margin
|
7.34%
|
6.23%
|
8.25%
|
6.84%
|
7.34%
|
6.89%
|
7.1%
|
7.32%
|
EPS
2 |
0.4610
|
0.4050
|
0.5470
|
0.5050
|
0.6040
|
0.6371
|
0.7202
|
0.7932
|
Free Cash Flow
1 |
1,148
|
781
|
1,864
|
2,146
|
2,593
|
1,425
|
1,779
|
2,012
|
FCF margin
|
5.71%
|
3.74%
|
8.75%
|
9.23%
|
10.26%
|
5.07%
|
5.88%
|
6.28%
|
FCF Conversion (EBITDA)
|
41.34%
|
27.82%
|
63.73%
|
66.11%
|
74.75%
|
38.26%
|
43.8%
|
46.47%
|
FCF Conversion (Net income)
|
77.78%
|
60.12%
|
106.03%
|
134.88%
|
139.63%
|
73.63%
|
82.88%
|
85.78%
|
Dividend per Share
2 |
0.2320
|
0.2370
|
0.2510
|
0.2700
|
0.3000
|
0.3220
|
0.3516
|
0.3835
|
Announcement Date
|
20-02-20
|
21-02-25
|
22-02-24
|
23-02-23
|
24-02-21
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Net sales
1 |
10,693
|
9,871
|
10,991
|
10,035
|
11,275
|
10,581
|
12,675
|
12,018
|
13,266
|
13,269
|
14,884
|
EBITDA
1 |
-
|
1,158
|
-
|
-
|
-
|
-
|
-
|
1,644
|
1,825
|
1,696
|
2,028
|
EBIT
1 |
1,118
|
895
|
1,237
|
1,028
|
1,177
|
1,112
|
1,367
|
1,258
|
1,424
|
1,363
|
1,663
|
Operating Margin
|
10.46%
|
9.07%
|
11.25%
|
10.24%
|
10.44%
|
10.51%
|
10.79%
|
10.47%
|
10.73%
|
10.27%
|
11.17%
|
Earnings before Tax (EBT)
|
850
|
689
|
907
|
1,151
|
959
|
779
|
-
|
-
|
-
|
-
|
-
|
Net income
|
681
|
532
|
767
|
1,000
|
758
|
615
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
6.37%
|
5.39%
|
6.98%
|
9.97%
|
6.72%
|
5.81%
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
-
|
-
|
-
|
0.2480
|
0.2990
|
0.1940
|
-
|
0.3140
|
0.2900
|
0.2627
|
0.3432
|
Dividend per Share
|
0.1380
|
0.0940
|
0.1430
|
0.0990
|
0.1520
|
0.1040
|
-
|
0.1150
|
-
|
-
|
-
|
Announcement Date
|
20-02-20
|
20-07-30
|
21-02-25
|
21-07-29
|
22-02-24
|
22-07-28
|
23-02-23
|
23-08-02
|
24-02-21
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,716
|
3,723
|
2,160
|
2,023
|
2,464
|
6,662
|
6,529
|
5,915
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.6179
x
|
1.326
x
|
0.7385
x
|
0.6232
x
|
0.7103
x
|
1.788
x
|
1.608
x
|
1.366
x
|
Free Cash Flow
1 |
1,148
|
781
|
1,864
|
2,146
|
2,593
|
1,425
|
1,779
|
2,012
|
ROE (net income / shareholders' equity)
|
27%
|
26.3%
|
29.1%
|
18.5%
|
17.6%
|
18.5%
|
19.2%
|
18.8%
|
ROA (Net income/ Total Assets)
|
5.86%
|
4.89%
|
6.43%
|
5.9%
|
6.03%
|
6.1%
|
6.17%
|
6.6%
|
Assets
1 |
25,188
|
26,580
|
27,333
|
26,976
|
30,785
|
31,746
|
34,775
|
35,556
|
Book Value Per Share
2 |
1.700
|
1.390
|
2.330
|
3.640
|
3.460
|
3.740
|
4.010
|
4.540
|
Cash Flow per Share
2 |
0.5000
|
0.3600
|
0.7600
|
0.9000
|
1.220
|
0.7400
|
0.9000
|
0.9500
|
Capex
1 |
350
|
385
|
366
|
599
|
789
|
931
|
966
|
962
|
Capex / Sales
|
1.74%
|
1.85%
|
1.72%
|
2.58%
|
3.12%
|
3.31%
|
3.19%
|
3%
|
Announcement Date
|
20-02-20
|
21-02-25
|
22-02-24
|
23-02-23
|
24-02-21
|
-
|
-
|
-
|
Last Close Price
13.2
GBP Average target price
14.16
GBP Spread / Average Target +7.26% Consensus |
1st Jan change
|
Capi.
|
---|
| +18.53% | 133B | | +10.76% | 79.48B | | -7.18% | 64.52B | | +51.08% | 48.28B | | +5.83% | 42.6B | | +92.37% | 42.23B | | +67.25% | 26.85B | | +11.95% | 22.21B | | +93.70% | 14.33B |
Other Aerospace & Defense
|