Delayed
LIQUIDNET SYSTEMS
|
5-day change
|
1st Jan Change
|
- EUR
|
-.--%
|
|
-.--%
|
-.--%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
7,573
|
9,746
|
10,463
|
7,060
|
9,943
|
8,950
|
-
|
-
|
Enterprise Value (EV)
1 |
8,562
|
10,102
|
11,868
|
9,494
|
12,430
|
11,248
|
11,138
|
10,754
|
P/E ratio
|
13.7
x
|
20.4
x
|
6.48
x
|
-25.7
x
|
-50.2
x
|
76.8
x
|
17.6
x
|
13.1
x
|
Yield
|
5.79%
|
2.58%
|
6.27%
|
-
|
-
|
1.23%
|
2.87%
|
3.3%
|
Capitalization / Revenue
|
0.61
x
|
0.91
x
|
0.66
x
|
0.39
x
|
0.69
x
|
0.61
x
|
0.57
x
|
0.55
x
|
EV / Revenue
|
0.69
x
|
0.94
x
|
0.75
x
|
0.53
x
|
0.86
x
|
0.77
x
|
0.71
x
|
0.66
x
|
EV / EBITDA
|
5.34
x
|
6.86
x
|
3.85
x
|
5.87
x
|
11.5
x
|
8.45
x
|
6.49
x
|
5.45
x
|
EV / FCF
|
18.1
x
|
19.1
x
|
8.31
x
|
68.8
x
|
53.6
x
|
53.9
x
|
18.7
x
|
14.3
x
|
FCF Yield
|
5.52%
|
5.25%
|
12%
|
1.45%
|
1.87%
|
1.85%
|
5.34%
|
7.01%
|
Price to Book
|
1.45
x
|
1.74
x
|
1.87
x
|
0.98
x
|
1.51
x
|
1.35
x
|
1.24
x
|
1.17
x
|
Nbr of stocks (in thousands)
|
182,705
|
193,065
|
193,049
|
193,161
|
188,740
|
188,740
|
-
|
-
|
Reference price
2 |
41.45
|
50.48
|
54.20
|
36.55
|
52.68
|
47.42
|
47.42
|
47.42
|
Announcement Date
|
20-02-19
|
21-02-23
|
22-03-01
|
23-03-02
|
24-03-12
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
12,412
|
10,706
|
15,903
|
17,968
|
14,377
|
14,695
|
15,673
|
16,347
|
EBITDA
1 |
1,604
|
1,472
|
3,085
|
1,617
|
1,080
|
1,331
|
1,715
|
1,974
|
EBIT
1 |
852
|
696
|
2,262
|
267
|
186
|
504.2
|
835.6
|
1,073
|
Operating Margin
|
6.86%
|
6.5%
|
14.22%
|
1.49%
|
1.29%
|
3.43%
|
5.33%
|
6.57%
|
Earnings before Tax (EBT)
1 |
761
|
605
|
2,185
|
130
|
73
|
367
|
778.2
|
1,063
|
Net income
1 |
552
|
459
|
1,616
|
-272
|
-198
|
117
|
575.7
|
782
|
Net margin
|
4.45%
|
4.29%
|
10.16%
|
-1.51%
|
-1.38%
|
0.8%
|
3.67%
|
4.78%
|
EPS
2 |
3.020
|
2.480
|
8.370
|
-1.420
|
-1.050
|
0.6176
|
2.689
|
3.624
|
Free Cash Flow
1 |
473
|
530
|
1,429
|
138
|
232
|
208.6
|
594.5
|
753.5
|
FCF margin
|
3.81%
|
4.95%
|
8.99%
|
0.77%
|
1.61%
|
1.42%
|
3.79%
|
4.61%
|
FCF Conversion (EBITDA)
|
29.49%
|
36.01%
|
46.32%
|
8.53%
|
21.48%
|
15.67%
|
34.66%
|
38.16%
|
FCF Conversion (Net income)
|
85.69%
|
115.47%
|
88.43%
|
-
|
-
|
178.32%
|
103.25%
|
96.36%
|
Dividend per Share
2 |
2.400
|
1.300
|
3.400
|
-
|
-
|
0.5824
|
1.360
|
1.564
|
Announcement Date
|
20-02-19
|
21-02-23
|
22-03-01
|
23-03-02
|
24-03-12
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
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 |
4,302
|
4,338
|
4,683
|
4,703
|
4,618
|
3,964
|
3,743
|
3,720
|
3,568
|
3,346
|
3,510
|
3,688
|
3,852
|
3,809
|
-
|
EBITDA
1 |
862
|
663
|
806
|
547
|
302
|
-38
|
286
|
385
|
277
|
132
|
273
|
357
|
390
|
322
|
-
|
EBIT
|
654
|
445
|
589
|
307
|
66
|
-695
|
39
|
166
|
-
|
-90
|
-
|
142
|
175
|
105
|
-
|
Operating Margin
|
15.2%
|
10.26%
|
12.58%
|
6.53%
|
1.43%
|
-17.53%
|
1.04%
|
4.46%
|
-
|
-2.69%
|
-
|
3.85%
|
4.54%
|
2.76%
|
-
|
Earnings before Tax (EBT)
|
634
|
435
|
561
|
263
|
26
|
-720
|
10
|
130
|
-
|
-103
|
-
|
108
|
140
|
66
|
-
|
Net income
1 |
472
|
302
|
416
|
199
|
12
|
-899
|
-26
|
46
|
-31
|
-187
|
-35
|
27.93
|
43.82
|
28.02
|
-
|
Net margin
|
10.97%
|
6.96%
|
8.88%
|
4.23%
|
0.26%
|
-22.68%
|
-0.69%
|
1.24%
|
-0.87%
|
-5.59%
|
-1%
|
0.76%
|
1.14%
|
0.74%
|
-
|
EPS
2 |
2.440
|
1.580
|
2.150
|
1.040
|
0.0600
|
-4.700
|
-0.1400
|
0.2400
|
-0.1600
|
-0.9900
|
-0.1900
|
0.1476
|
0.2320
|
0.1492
|
-
|
Dividend per Share
2 |
-
|
3.400
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
21-11-09
|
22-03-01
|
22-05-03
|
22-08-02
|
22-10-25
|
23-03-02
|
23-04-28
|
23-08-01
|
23-10-27
|
24-03-12
|
24-05-02
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
989
|
356
|
1,405
|
2,434
|
2,487
|
2,298
|
2,188
|
1,804
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.6166
x
|
0.2418
x
|
0.4554
x
|
1.505
x
|
2.303
x
|
1.727
x
|
1.276
x
|
0.9137
x
|
Free Cash Flow
1 |
473
|
530
|
1,429
|
138
|
232
|
209
|
594
|
754
|
ROE (net income / shareholders' equity)
|
10.5%
|
8.49%
|
24.3%
|
-3.68%
|
-2.9%
|
1.75%
|
7.18%
|
9.7%
|
ROA (Net income/ Total Assets)
|
4.89%
|
3.76%
|
11.3%
|
-1.8%
|
-1.4%
|
0.64%
|
3.91%
|
5.35%
|
Assets
1 |
11,300
|
12,221
|
14,248
|
15,078
|
14,111
|
18,311
|
14,722
|
14,628
|
Book Value Per Share
2 |
28.50
|
29.00
|
29.00
|
37.30
|
34.90
|
35.10
|
38.10
|
40.50
|
Cash Flow per Share
2 |
7.570
|
6.670
|
11.40
|
5.080
|
5.280
|
5.280
|
7.320
|
8.770
|
Capex
1 |
910
|
704
|
764
|
832
|
765
|
798
|
871
|
922
|
Capex / Sales
|
7.33%
|
6.58%
|
4.8%
|
4.63%
|
5.32%
|
5.43%
|
5.56%
|
5.64%
|
Announcement Date
|
20-02-19
|
21-02-23
|
22-03-01
|
23-03-02
|
24-03-12
|
-
|
-
|
-
|
Last Close Price
47.42
EUR Average target price
52.93
EUR Spread / Average Target +11.62% Consensus |
1st Jan change
|
Capi.
|
---|
| +3.99% | 40.11B | | -19.14% | 22.51B | | -13.76% | 13.47B | | -9.95% | 10.16B | | +9.13% | 7.55B | | +12.15% | 7B | | -26.77% | 5.56B | | -29.24% | 3.37B | | -22.41% | 3.27B |
Plastics
|