Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
18.7 USD | +1.52% | +5.12% | +1.47% |
Valuation
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Capitalization 1 | 294.7 | 340.5 | 267 | 323.8 | 282.9 | 373.4 |
Enterprise Value (EV) 1 | 297.5 | 346.4 | 267.2 | 340.6 | 315.6 | 400.9 |
P/E ratio | 30.8 x | 8.74 x | 17.4 x | 6.13 x | 19.8 x | 10.1 x |
Yield | 8.16% | 7.12% | 7.28% | 6.01% | 7.31% | 7.7% |
Capitalization / Revenue | 9.68 x | 12 x | 8.89 x | 12.6 x | 9.87 x | 9.07 x |
EV / Revenue | 9.78 x | 12.2 x | 8.9 x | 13.2 x | 11 x | 9.73 x |
EV / EBITDA | - | - | - | - | - | - |
EV / FCF | 22.8 x | 24.8 x | 17.1 x | 28.3 x | 35.3 x | 17.1 x |
FCF Yield | 4.38% | 4.03% | 5.86% | 3.53% | 2.83% | 5.84% |
Price to Book | 1.01 x | 1.11 x | 0.88 x | 0.96 x | 0.85 x | 1.1 x |
Nbr of stocks (in thousands) | 20,047 | 20,192 | 20,262 | 20,262 | 20,262 | 20,262 |
Reference price 2 | 14.70 | 16.86 | 13.18 | 15.98 | 13.96 | 18.43 |
Announcement Date | 19-03-08 | 20-03-06 | 21-03-11 | 22-03-10 | 23-03-10 | 24-03-11 |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net sales 1 | 30.44 | 28.41 | 30.04 | 25.76 | 28.67 | 41.19 |
EBITDA | - | - | - | - | - | - |
EBIT 1 | 25.27 | 23.64 | 25.45 | 20.54 | 23.32 | 35.57 |
Operating Margin | 83.03% | 83.2% | 84.72% | 79.74% | 81.35% | 86.36% |
Earnings before Tax (EBT) 1 | 9.586 | 39.01 | 15.33 | 53.8 | 15.41 | 37.67 |
Net income 1 | 9.586 | 39.01 | 15.33 | 52.81 | 14.26 | 36.96 |
Net margin | 31.5% | 137.3% | 51.05% | 205.02% | 49.76% | 89.73% |
EPS 2 | 0.4773 | 1.929 | 0.7568 | 2.606 | 0.7040 | 1.824 |
Free Cash Flow 1 | 13.04 | 13.98 | 15.65 | 12.03 | 8.936 | 23.42 |
FCF margin | 42.85% | 49.18% | 52.09% | 46.71% | 31.17% | 56.86% |
FCF Conversion (EBITDA) | - | - | - | - | - | - |
FCF Conversion (Net income) | 136.03% | 35.82% | 102.04% | 22.78% | 62.64% | 63.37% |
Dividend per Share 2 | 1.200 | 1.200 | 0.9600 | 0.9600 | 1.020 | 1.420 |
Announcement Date | 19-03-08 | 20-03-06 | 21-03-11 | 22-03-10 | 23-03-10 | 24-03-11 |
Balance Sheet Analysis
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net Debt 1 | 2.86 | 5.87 | 0.15 | 16.8 | 32.8 | 27.4 |
Net Cash position 1 | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | - | - | - | - | - | - |
Free Cash Flow 1 | 13 | 14 | 15.6 | 12 | 8.94 | 23.4 |
ROE (net income / shareholders' equity) | 3.22% | 13% | 5% | 16.4% | 4.26% | 11% |
ROA (Net income/ Total Assets) | 4.67% | 4.36% | 4.6% | 3.51% | 3.77% | 5.7% |
Assets 1 | 205.4 | 893.9 | 333 | 1,504 | 378.4 | 648.4 |
Book Value Per Share 2 | 14.50 | 15.20 | 15.00 | 16.70 | 16.40 | 16.80 |
Cash Flow per Share 2 | 1.350 | 1.190 | 1.470 | 1.040 | 0.6500 | 0.7300 |
Capex | - | - | - | - | - | - |
Capex / Sales | - | - | - | - | - | - |
Announcement Date | 19-03-08 | 20-03-06 | 21-03-11 | 22-03-10 | 23-03-10 | 24-03-11 |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
1st Jan change | Capi. | |
---|---|---|
+1.47% | 374M | |
+3.07% | 12.46B | |
+10.78% | 9.22B | |
+10.26% | 5.69B | |
-3.73% | 5.35B | |
+7.83% | 5.26B | |
+10.45% | 4.36B | |
+14.07% | 4.36B | |
+1.77% | 4.02B | |
+5.13% | 3.87B |
- Stock Market
- Equities
- MCI Stock
- Financials Barings Corporate Investors