Real-time Estimate
Tradegate
08:14:25 2024-05-07 EDT
|
5-day change
|
1st Jan Change
|
69.22
EUR
|
+1.35%
|
|
+2.58%
|
+10.03%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
65,988
|
53,841
|
74,779
|
65,690
|
71,847
|
77,091
|
-
|
-
|
Enterprise Value (EV)
1 |
65,988
|
53,841
|
74,779
|
65,690
|
71,847
|
77,091
|
77,091
|
77,091
|
P/E ratio
|
8.51
x
|
8.12
x
|
8.37
x
|
6.83
x
|
7.29
x
|
7.52
x
|
6.83
x
|
6.37
x
|
Yield
|
5.87%
|
2.58%
|
6.04%
|
7.32%
|
7.35%
|
6.78%
|
7.37%
|
7.93%
|
Capitalization / Revenue
|
1.48
x
|
1.22
x
|
1.62
x
|
1.3
x
|
1.57
x
|
1.61
x
|
1.54
x
|
1.48
x
|
EV / Revenue
|
1.48
x
|
1.22
x
|
1.62
x
|
1.3
x
|
1.57
x
|
1.61
x
|
1.54
x
|
1.48
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.67
x
|
0.52
x
|
0.69
x
|
0.6
x
|
0.65
x
|
0.67
x
|
0.62
x
|
0.59
x
|
Nbr of stocks (in thousands)
|
1,249,072
|
1,249,077
|
1,230,533
|
1,233,610
|
1,147,896
|
1,129,864
|
-
|
-
|
Reference price
2 |
52.83
|
43.10
|
60.77
|
53.25
|
62.59
|
68.23
|
68.23
|
68.23
|
Announcement Date
|
20-02-05
|
21-02-05
|
22-02-08
|
23-02-07
|
24-02-01
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
44,597
|
44,275
|
46,235
|
50,419
|
45,874
|
47,920
|
50,202
|
52,187
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
13,260
|
14,081
|
15,124
|
16,717
|
14,918
|
18,011
|
19,514
|
20,304
|
Operating Margin
|
29.73%
|
31.8%
|
32.71%
|
33.16%
|
32.52%
|
37.59%
|
38.87%
|
38.91%
|
Earnings before Tax (EBT)
1 |
11,394
|
9,822
|
13,637
|
14,450
|
11,725
|
15,289
|
16,743
|
17,514
|
Net income
1 |
8,173
|
7,067
|
9,488
|
10,196
|
10,975
|
10,500
|
11,342
|
11,895
|
Net margin
|
18.33%
|
15.96%
|
20.52%
|
20.22%
|
23.92%
|
21.91%
|
22.59%
|
22.79%
|
EPS
2 |
6.210
|
5.310
|
7.260
|
7.800
|
8.580
|
9.069
|
9.989
|
10.71
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
3.100
|
1.110
|
3.670
|
3.900
|
4.600
|
4.624
|
5.028
|
5.413
|
Announcement Date
|
20-02-05
|
21-02-05
|
22-02-08
|
23-02-07
|
24-02-01
|
-
|
-
|
-
|
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
|
---|
Net sales
1 |
11,232
|
13,218
|
12,781
|
12,311
|
12,109
|
12,032
|
11,363
|
11,581
|
10,898
|
12,483
|
11,807
|
11,864
|
11,657
|
13,283
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
3,302
|
3,565
|
5,062
|
4,454
|
3,636
|
2,841
|
4,474
|
4,488
|
3,115
|
4,546
|
-
|
-
|
-
|
-
|
Operating Margin
|
29.4%
|
26.97%
|
39.61%
|
36.18%
|
30.03%
|
23.61%
|
39.37%
|
38.75%
|
28.58%
|
36.42%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
3,170
|
3,277
|
4,502
|
3,734
|
2,937
|
2,377
|
4,058
|
3,814
|
1,476
|
4,363
|
3,665
|
3,682
|
2,613
|
-
|
Net income
1 |
2,306
|
2,108
|
3,177
|
2,761
|
2,150
|
4,435
|
2,810
|
2,661
|
1,069
|
3,103
|
2,717
|
2,601
|
2,054
|
-
|
Net margin
|
20.53%
|
15.95%
|
24.86%
|
22.43%
|
17.76%
|
36.86%
|
24.73%
|
22.98%
|
9.81%
|
24.86%
|
23.01%
|
21.92%
|
17.62%
|
-
|
EPS
2 |
1.770
|
1.530
|
2.510
|
2.150
|
1.610
|
3.597
|
2.043
|
1.210
|
1.730
|
2.510
|
2.380
|
2.260
|
1.674
|
-
|
Dividend per Share
2 |
3.670
|
-
|
-
|
-
|
3.900
|
-
|
-
|
-
|
4.600
|
-
|
-
|
-
|
4.600
|
-
|
Announcement Date
|
22-02-08
|
22-05-03
|
22-07-29
|
22-11-03
|
23-02-07
|
23-05-03
|
23-07-27
|
23-10-26
|
24-02-01
|
24-04-25
|
-
|
-
|
-
|
-
|
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)
|
8.5%
|
6.42%
|
7.81%
|
8.51%
|
9.17%
|
9.15%
|
9.47%
|
9.7%
|
ROA (Net income/ Total Assets)
|
0.39%
|
0.3%
|
0.18%
|
0.39%
|
0.43%
|
0.4%
|
0.41%
|
0.44%
|
Assets
1 |
2,102,650
|
2,326,584
|
5,393,974
|
2,648,312
|
2,567,251
|
2,647,073
|
2,737,381
|
2,726,215
|
Book Value Per Share
2 |
79.00
|
82.30
|
88.00
|
89.00
|
96.00
|
102.0
|
109.0
|
116.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-02-05
|
21-02-05
|
22-02-08
|
23-02-07
|
24-02-01
|
-
|
-
|
-
|
Last Close Price
68.23
EUR Average target price
78.47
EUR Spread / Average Target +15.01% Consensus |
1st Jan change
|
Capi.
|
---|
| +12.87% | 551B | | +11.94% | 295B | | +12.83% | 249B | | +22.29% | 210B | | +12.69% | 170B | | +19.80% | 169B | | +12.08% | 165B | | +3.84% | 144B | | -11.88% | 139B |
Other Banks
|