Real-time Estimate
Tradegate
11:30:22 2024-07-04 EDT
|
5-day change
|
1st Jan Change
|
54.8
EUR
|
+0.44%
|
|
+0.63%
|
+3.95%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
7,573
|
9,746
|
10,463
|
7,060
|
9,943
|
10,332
|
-
|
-
|
Enterprise Value (EV)
1 |
8,562
|
10,102
|
11,868
|
9,494
|
12,430
|
12,856
|
12,532
|
12,150
|
P/E ratio
|
13.7
x
|
20.4
x
|
6.48
x
|
-25.7
x
|
-50.2
x
|
84.5
x
|
21.4
x
|
16.1
x
|
Yield
|
5.79%
|
2.58%
|
6.27%
|
-
|
-
|
0.53%
|
2.28%
|
2.61%
|
Capitalization / Revenue
|
0.61
x
|
0.91
x
|
0.66
x
|
0.39
x
|
0.69
x
|
0.71
x
|
0.66
x
|
0.64
x
|
EV / Revenue
|
0.69
x
|
0.94
x
|
0.75
x
|
0.53
x
|
0.86
x
|
0.88
x
|
0.81
x
|
0.75
x
|
EV / EBITDA
|
5.34
x
|
6.86
x
|
3.85
x
|
5.87
x
|
11.5
x
|
10.1
x
|
7.55
x
|
6.37
x
|
EV / FCF
|
18.1
x
|
19.1
x
|
8.31
x
|
68.8
x
|
53.6
x
|
63
x
|
23.2
x
|
17.2
x
|
FCF Yield
|
5.52%
|
5.25%
|
12%
|
1.45%
|
1.87%
|
1.59%
|
4.31%
|
5.81%
|
Price to Book
|
1.45
x
|
1.74
x
|
1.87
x
|
0.98
x
|
1.51
x
|
1.56
x
|
1.45
x
|
1.37
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
|
54.74
|
54.74
|
54.74
|
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
|
14,576
|
15,554
|
16,204
|
EBITDA
1 |
1,604
|
1,472
|
3,085
|
1,617
|
1,080
|
1,268
|
1,660
|
1,906
|
EBIT
1 |
852
|
696
|
2,262
|
267
|
186
|
412.8
|
783.2
|
1,008
|
Operating Margin
|
6.86%
|
6.5%
|
14.22%
|
1.49%
|
1.29%
|
2.83%
|
5.04%
|
6.22%
|
Earnings before Tax (EBT)
1 |
761
|
605
|
2,185
|
130
|
73
|
264.6
|
709
|
925.3
|
Net income
1 |
552
|
459
|
1,616
|
-272
|
-198
|
122.6
|
542.6
|
707
|
Net margin
|
4.45%
|
4.29%
|
10.16%
|
-1.51%
|
-1.38%
|
0.84%
|
3.49%
|
4.36%
|
EPS
2 |
3.020
|
2.480
|
8.370
|
-1.420
|
-1.050
|
0.6479
|
2.554
|
3.403
|
Free Cash Flow
1 |
473
|
530
|
1,429
|
138
|
232
|
204.2
|
540.6
|
706.4
|
FCF margin
|
3.81%
|
4.95%
|
8.99%
|
0.77%
|
1.61%
|
1.4%
|
3.48%
|
4.36%
|
FCF Conversion (EBITDA)
|
29.49%
|
36.01%
|
46.32%
|
8.53%
|
21.48%
|
16.11%
|
32.57%
|
37.06%
|
FCF Conversion (Net income)
|
85.69%
|
115.47%
|
88.43%
|
-
|
-
|
166.58%
|
99.65%
|
99.92%
|
Dividend per Share
2 |
2.400
|
1.300
|
3.400
|
-
|
-
|
0.2886
|
1.246
|
1.430
|
Announcement Date
|
20-02-19
|
21-02-23
|
22-03-01
|
23-03-02
|
24-03-12
|
-
|
-
|
-
|
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
|
2025 Q2
|
---|
Net sales
1 |
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 |
663
|
806
|
547
|
302
|
-38
|
286
|
385
|
277
|
132
|
273
|
320.5
|
390
|
322
|
-
|
-
|
EBIT
1 |
445
|
589
|
307
|
66
|
-695
|
39
|
166
|
-
|
-90
|
-
|
142
|
175
|
105
|
-
|
-
|
Operating Margin
|
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)
1 |
435
|
561
|
263
|
26
|
-720
|
10
|
130
|
-
|
-103
|
-
|
108
|
140
|
66
|
-
|
-
|
Net income
1 |
302
|
416
|
199
|
12
|
-899
|
-26
|
46
|
-31
|
-187
|
-35
|
27.93
|
43.82
|
28.02
|
-
|
-
|
Net margin
|
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 |
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
|
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
|
2,524
|
2,200
|
1,818
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.6166
x
|
0.2418
x
|
0.4554
x
|
1.505
x
|
2.303
x
|
1.991
x
|
1.325
x
|
0.9539
x
|
Free Cash Flow
1 |
473
|
530
|
1,429
|
138
|
232
|
204
|
541
|
706
|
ROE (net income / shareholders' equity)
|
10.5%
|
8.49%
|
24.3%
|
-3.68%
|
-2.9%
|
1.82%
|
7.18%
|
9.46%
|
ROA (Net income/ Total Assets)
|
4.89%
|
3.76%
|
11.3%
|
-1.8%
|
-1.4%
|
-1.22%
|
3.08%
|
4.4%
|
Assets
1 |
11,300
|
12,221
|
14,248
|
15,078
|
14,111
|
-10,024
|
17,643
|
16,082
|
Book Value Per Share
2 |
28.50
|
29.00
|
29.00
|
37.30
|
34.90
|
35.00
|
37.80
|
40.00
|
Cash Flow per Share
2 |
7.570
|
6.670
|
11.40
|
5.080
|
5.280
|
4.810
|
6.810
|
8.160
|
Capex
1 |
910
|
704
|
764
|
832
|
765
|
796
|
869
|
919
|
Capex / Sales
|
7.33%
|
6.58%
|
4.8%
|
4.63%
|
5.32%
|
5.46%
|
5.59%
|
5.67%
|
Announcement Date
|
20-02-19
|
21-02-23
|
22-03-01
|
23-03-02
|
24-03-12
|
-
|
-
|
-
|
Last Close Price
54.74
EUR Average target price
54.57
EUR Spread / Average Target -0.31% Consensus |
1st Jan change
|
Capi.
|
---|
| -3.57% | 37.19B | | -27.45% | 19.73B | | -27.27% | 11.04B | | +32.39% | 9.26B | | -20.71% | 8.71B | | -23.28% | 4.84B | | -44.37% | 4.21B | | -28.20% | 3.29B | | +26.30% | 2.71B |
Plastics
|