Real-time Estimate
Tradegate
04:16:19 2024-07-18 EDT
|
5-day change
|
1st Jan Change
|
4.959
EUR
|
+1.37%
|
|
+3.31%
|
+8.50%
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
3,115
|
4,678
|
4,916
|
3,595
|
3,665
|
3,832
|
-
|
-
|
Enterprise Value (EV)
1 |
6,424
|
6,927
|
8,374
|
6,816
|
3,665
|
7,210
|
7,475
|
7,565
|
P/E ratio
|
-3.06
x
|
-4.54
x
|
5.15
x
|
-3.46
x
|
-3,952
x
|
9.8
x
|
7.53
x
|
6.38
x
|
Yield
|
4.75%
|
2.98%
|
4.13%
|
5.84%
|
-
|
5.5%
|
5.72%
|
5.92%
|
Capitalization / Revenue
|
5.56
x
|
9.21
x
|
10
x
|
7.29
x
|
7.7
x
|
8.02
x
|
7.27
x
|
7.16
x
|
EV / Revenue
|
11.5
x
|
13.6
x
|
17.1
x
|
13.8
x
|
7.7
x
|
15.1
x
|
14.2
x
|
14.1
x
|
EV / EBITDA
|
15.4
x
|
22.8
x
|
23.7
x
|
20.5
x
|
11
x
|
19.4
x
|
18.7
x
|
18.1
x
|
EV / FCF
|
55.4
x
|
-301
x
|
-598
x
|
220
x
|
-
|
-85.8
x
|
40.8
x
|
-
|
FCF Yield
|
1.81%
|
-0.33%
|
-0.17%
|
0.45%
|
-
|
-1.17%
|
2.45%
|
-
|
Price to Book
|
0.44
x
|
0.79
x
|
0.74
x
|
0.66
x
|
-
|
0.7
x
|
0.67
x
|
0.62
x
|
Nbr of stocks (in thousands)
|
926,664
|
926,708
|
926,843
|
927,061
|
927,490
|
927,864
|
-
|
-
|
Reference price
2 |
3.362
|
5.048
|
5.304
|
3.878
|
3.952
|
4.130
|
4.130
|
4.130
|
Announcement Date
|
5/27/20
|
5/26/21
|
5/18/22
|
5/17/23
|
5/22/24
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
560
|
508
|
490
|
493
|
476
|
477.6
|
526.8
|
535.2
|
EBITDA
1 |
417
|
304
|
353
|
332
|
332
|
371.6
|
399.2
|
418.1
|
EBIT
1 |
417
|
304
|
353
|
325
|
324
|
358.6
|
401.3
|
422.2
|
Operating Margin
|
74.46%
|
59.84%
|
72.04%
|
65.92%
|
68.07%
|
75.09%
|
76.18%
|
78.88%
|
Earnings before Tax (EBT)
1 |
-1,116
|
-1,053
|
958
|
-1,034
|
15
|
479.7
|
404.8
|
318.6
|
Net income
1 |
-1,027
|
-1,031
|
958
|
-1,038
|
-1
|
528
|
609.3
|
583.2
|
Net margin
|
-183.39%
|
-202.95%
|
195.51%
|
-210.55%
|
-0.21%
|
110.55%
|
115.67%
|
108.97%
|
EPS
2 |
-1.100
|
-1.112
|
1.030
|
-1.120
|
-0.001000
|
0.4215
|
0.5481
|
0.6471
|
Free Cash Flow
1 |
116
|
-23
|
-14
|
31
|
-
|
-84
|
183
|
-
|
FCF margin
|
20.71%
|
-4.53%
|
-2.86%
|
6.29%
|
-
|
-17.59%
|
34.74%
|
-
|
FCF Conversion (EBITDA)
|
27.82%
|
-
|
-
|
9.34%
|
-
|
-
|
45.84%
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
30.03%
|
-
|
Dividend per Share
2 |
0.1597
|
0.1504
|
0.2192
|
0.2264
|
-
|
0.2271
|
0.2363
|
0.2446
|
Announcement Date
|
5/27/20
|
5/26/21
|
5/18/22
|
5/17/23
|
5/22/24
|
-
|
-
|
-
|
Fiscal Period: March |
2020 S2
|
2021 S1
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Net sales
|
285
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-
|
-
|
182
|
168
|
157
|
163
|
161
|
160.4
|
158.2
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-757
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-730
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-0.7870
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
0.0840
|
0.1032
|
-
|
0.1160
|
-
|
0.1216
|
-
|
-
|
-
|
Announcement Date
|
5/27/20
|
11/18/20
|
11/17/21
|
5/18/22
|
11/16/22
|
5/17/23
|
11/13/23
|
5/22/24
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net Debt
1 |
3,309
|
2,249
|
3,458
|
3,221
|
-
|
3,377
|
3,643
|
3,733
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
7.935
x
|
7.398
x
|
9.796
x
|
9.702
x
|
-
|
9.089
x
|
9.126
x
|
8.928
x
|
Free Cash Flow
1 |
116
|
-23
|
-14
|
31
|
-
|
-84
|
183
|
-
|
ROE (net income / shareholders' equity)
|
3.95%
|
2.7%
|
4.03%
|
4.29%
|
-
|
4.82%
|
5.35%
|
4.76%
|
ROA (Net income/ Total Assets)
|
2.6%
|
-10.2%
|
2.72%
|
2.89%
|
-
|
2.39%
|
3.96%
|
5.49%
|
Assets
1 |
-39,439
|
10,060
|
35,159
|
-35,916
|
-
|
22,064
|
15,376
|
10,633
|
Book Value Per Share
2 |
7.590
|
6.390
|
7.160
|
5.870
|
-
|
5.920
|
6.190
|
6.660
|
Cash Flow per Share
2 |
0.4000
|
0.1600
|
0.2600
|
0.2600
|
-
|
0.2800
|
0.2600
|
0.2800
|
Capex
1 |
259
|
172
|
259
|
209
|
-
|
381
|
313
|
212
|
Capex / Sales
|
46.25%
|
33.86%
|
52.86%
|
42.39%
|
-
|
79.77%
|
59.4%
|
39.62%
|
Announcement Date
|
5/27/20
|
5/26/21
|
5/18/22
|
5/17/23
|
5/22/24
|
-
|
-
|
-
|
Last Close Price
4.13
GBP Average target price
4.464
GBP Spread / Average Target +8.10% Consensus |
1st Jan change
|
Capi.
|
---|
| -7.36% | 13.14B | | -19.16% | 7.23B | | -8.06% | 6.2B | | -4.31% | 5.94B | | -0.48% | 5.63B | | +20.03% | 5.38B | | -9.03% | 4.46B | | -2.66% | 3.63B | | -8.21% | 3.37B |
Diversified REITs
|