Real-time Estimate
Tradegate
03:17:34 2024-06-06 EDT
|
5-day change
|
1st Jan Change
|
6.963
EUR
|
+1.35%
|
|
-1.15%
|
+19.37%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
948
|
989.4
|
1,663
|
1,700
|
2,635
|
3,139
|
-
|
-
|
Enterprise Value (EV)
1 |
948
|
989.4
|
1,663
|
1,700
|
2,635
|
3,139
|
3,139
|
3,139
|
P/E ratio
|
6.96
x
|
9.36
x
|
6.24
x
|
6.82
x
|
5.76
x
|
6.72
x
|
7.84
x
|
8.01
x
|
Yield
|
2.37%
|
2.73%
|
5.41%
|
-
|
9.56%
|
7.89%
|
6.9%
|
7.18%
|
Capitalization / Revenue
|
1.05
x
|
1.21
x
|
1.62
x
|
1.59
x
|
1.8
x
|
2.12
x
|
2.22
x
|
2.21
x
|
EV / Revenue
|
1.05
x
|
1.21
x
|
1.62
x
|
1.59
x
|
1.8
x
|
2.12
x
|
2.22
x
|
2.21
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
-
|
0.51
x
|
0.51
x
|
-
|
0.79
x
|
0.77
x
|
0.73
x
|
Nbr of stocks (in thousands)
|
449,711
|
449,706
|
449,699
|
449,708
|
449,716
|
449,720
|
-
|
-
|
Reference price
2 |
2.108
|
2.200
|
3.698
|
3.780
|
5.860
|
6.980
|
6.980
|
6.980
|
Announcement Date
|
2/7/20
|
2/5/21
|
2/10/22
|
2/8/23
|
2/7/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
903.3
|
819.7
|
1,029
|
1,070
|
1,468
|
1,479
|
1,415
|
1,422
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
433.6
|
222.8
|
485.2
|
476.5
|
913.5
|
878.6
|
765.6
|
768.3
|
Operating Margin
|
48%
|
27.18%
|
47.15%
|
44.55%
|
62.24%
|
59.39%
|
54.1%
|
54.04%
|
Earnings before Tax (EBT)
1 |
-
|
156.9
|
374.5
|
353.9
|
660.3
|
663.1
|
566.2
|
551.4
|
Net income
1 |
137.4
|
106.6
|
268.6
|
251.3
|
461.2
|
470.4
|
403.1
|
395.3
|
Net margin
|
15.21%
|
13%
|
26.1%
|
23.5%
|
31.42%
|
31.8%
|
28.48%
|
27.8%
|
EPS
2 |
0.3030
|
0.2350
|
0.5930
|
0.5540
|
1.017
|
1.038
|
0.8901
|
0.8713
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.0500
|
0.0600
|
0.2000
|
-
|
0.5600
|
0.5504
|
0.4814
|
0.5015
|
Announcement Date
|
2/7/20
|
2/5/21
|
2/10/22
|
2/8/23
|
2/7/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
---|
Net sales
1 |
373
|
274.4
|
231.4
|
252.9
|
246.7
|
339.2
|
331.6
|
354.5
|
686.2
|
359.4
|
422.1
|
409.2
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
108.6
|
131.9
|
77.74
|
105
|
121.9
|
180.6
|
154
|
195.9
|
375.2
|
222.7
|
270.7
|
258.4
|
Operating Margin
|
29.1%
|
48.07%
|
33.6%
|
41.52%
|
49.41%
|
53.24%
|
46.45%
|
55.26%
|
54.68%
|
61.97%
|
64.13%
|
63.15%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
57.1
|
96.8
|
63.7
|
136.3
|
134.1
|
167.8
|
-
|
205.1
|
153.3
|
209.8
|
Net income
1 |
14.41
|
67.2
|
40.3
|
64.8
|
46.2
|
100
|
94.41
|
112.7
|
207.1
|
141.5
|
112.6
|
145.2
|
Net margin
|
3.86%
|
24.49%
|
17.42%
|
25.62%
|
18.73%
|
29.48%
|
28.47%
|
31.79%
|
30.18%
|
39.37%
|
26.68%
|
35.49%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
8/8/20
|
2/10/22
|
5/10/22
|
8/5/22
|
11/8/22
|
2/8/23
|
5/10/23
|
8/9/23
|
8/9/23
|
11/8/23
|
2/7/24
|
5/7/24
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
5%
|
3.65%
|
8.57%
|
7.55%
|
13.8%
|
12.2%
|
9.9%
|
9.6%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
0.45%
|
0.8%
|
0.79%
|
0.68%
|
0.67%
|
Assets
1 |
-
|
-
|
-
|
56,439
|
57,790
|
59,544
|
59,276
|
58,996
|
Book Value Per Share
2 |
-
|
-
|
7.270
|
7.470
|
-
|
8.830
|
9.110
|
9.570
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/7/20
|
2/5/21
|
2/10/22
|
2/8/23
|
2/7/24
|
-
|
-
|
-
|
Last Close Price
6.98
EUR Average target price
7.375
EUR Spread / Average Target +5.66% Consensus |
1st Jan change
|
Capi.
|
---|
| +15.97% | 566B | | +18.68% | 313B | | +14.40% | 252B | | +19.22% | 205B | | +20.22% | 182B | | +26.17% | 169B | | +7.90% | 161B | | +9.47% | 151B | | +11.67% | 137B |
Other Banks
|