Real-time Estimate
Tradegate
11:19:05 2024-07-17 EDT
|
5-day change
|
1st Jan Change
|
13.75
EUR
|
+0.61%
|
|
+2.67%
|
+6.46%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
37,260
|
29,742
|
37,777
|
29,717
|
39,220
|
41,421
|
-
|
-
|
Enterprise Value (EV)
1 |
37,260
|
29,742
|
37,777
|
29,717
|
39,220
|
41,421
|
41,421
|
41,421
|
P/E ratio
|
8.73
x
|
12.8
x
|
6.82
x
|
5.85
x
|
6.62
x
|
7.04
x
|
6.87
x
|
6.6
x
|
Yield
|
5.42%
|
3%
|
8.37%
|
10.7%
|
8.17%
|
7.34%
|
7.56%
|
7.93%
|
Capitalization / Revenue
|
1.85
x
|
1.45
x
|
1.67
x
|
1.25
x
|
1.56
x
|
1.58
x
|
1.54
x
|
1.5
x
|
EV / Revenue
|
1.85
x
|
1.45
x
|
1.67
x
|
1.25
x
|
1.56
x
|
1.58
x
|
1.54
x
|
1.5
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.71
x
|
0.54
x
|
0.65
x
|
0.5
x
|
0.63
x
|
0.63
x
|
0.6
x
|
0.58
x
|
Nbr of stocks (in thousands)
|
2,882,824
|
2,882,000
|
3,010,151
|
3,022,816
|
3,051,657
|
3,024,542
|
-
|
-
|
Reference price
2 |
12.92
|
10.32
|
12.55
|
9.831
|
12.85
|
13.70
|
13.70
|
13.70
|
Announcement Date
|
20-02-14
|
21-02-10
|
22-02-10
|
23-02-09
|
24-02-08
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
20,153
|
20,500
|
22,657
|
23,801
|
25,180
|
26,229
|
26,890
|
27,651
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
7,594
|
7,959
|
9,047
|
9,222
|
11,039
|
11,627
|
11,948
|
12,323
|
Operating Margin
|
37.68%
|
38.82%
|
39.93%
|
38.75%
|
43.84%
|
44.33%
|
44.43%
|
44.57%
|
Earnings before Tax (EBT)
1 |
5,952
|
4,588
|
8,080
|
7,862
|
9,546
|
9,803
|
10,091
|
10,487
|
Net income
1 |
4,844
|
2,692
|
5,844
|
5,437
|
6,348
|
6,023
|
6,159
|
6,428
|
Net margin
|
24.04%
|
13.13%
|
25.79%
|
22.84%
|
25.21%
|
22.96%
|
22.91%
|
23.25%
|
EPS
2 |
1.480
|
0.8040
|
1.840
|
1.680
|
1.940
|
1.946
|
1.994
|
2.074
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.7000
|
0.3100
|
1.050
|
1.050
|
1.050
|
1.005
|
1.035
|
1.086
|
Announcement Date
|
20-02-14
|
21-02-10
|
22-02-10
|
23-02-09
|
24-02-08
|
-
|
-
|
-
|
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 |
5,531
|
5,815
|
5,938
|
6,330
|
5,564
|
5,969
|
6,121
|
6,676
|
6,343
|
6,040
|
6,806
|
6,513
|
6,415
|
6,437
|
6,854
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
2,272
|
2,356
|
1,784
|
2,869
|
2,161
|
2,408
|
2,280
|
3,461
|
2,967
|
2,330
|
3,137
|
-
|
-
|
-
|
-
|
Operating Margin
|
41.08%
|
40.52%
|
30.04%
|
45.32%
|
38.84%
|
40.34%
|
37.25%
|
51.84%
|
46.78%
|
38.58%
|
46.09%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
2,101
|
1,640
|
1,148
|
2,770
|
1,909
|
2,035
|
1,996
|
2,983
|
2,630
|
1,937
|
2,773
|
-
|
-
|
-
|
-
|
Net income
1 |
1,402
|
1,428
|
552
|
1,976
|
1,352
|
1,557
|
1,226
|
2,040
|
1,748
|
1,334
|
1,903
|
-
|
-
|
-
|
-
|
Net margin
|
25.35%
|
24.56%
|
9.3%
|
31.22%
|
24.3%
|
26.08%
|
20.03%
|
30.56%
|
27.56%
|
22.09%
|
27.96%
|
-
|
-
|
-
|
-
|
EPS
2 |
0.4300
|
0.4600
|
0.1400
|
0.6300
|
0.4100
|
0.4900
|
0.3600
|
0.6400
|
0.5300
|
0.3600
|
0.5000
|
0.4958
|
0.4403
|
0.4368
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
1.050
|
-
|
-
|
-
|
1.050
|
-
|
-
|
-
|
0.9804
|
-
|
Announcement Date
|
21-11-10
|
22-02-10
|
22-05-05
|
22-08-04
|
22-11-10
|
23-02-09
|
23-05-10
|
23-08-04
|
23-11-08
|
24-02-08
|
24-05-03
|
-
|
-
|
-
|
-
|
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)
|
7.96%
|
6.01%
|
8.09%
|
8.19%
|
9.23%
|
8.9%
|
8.71%
|
8.78%
|
ROA (Net income/ Total Assets)
|
0.29%
|
0.21%
|
0.29%
|
0.26%
|
0.29%
|
0.28%
|
0.26%
|
0.27%
|
Assets
1 |
1,670,345
|
1,303,632
|
2,015,172
|
2,120,515
|
2,163,599
|
2,188,103
|
2,368,993
|
2,422,645
|
Book Value Per Share
2 |
18.30
|
19.00
|
19.20
|
19.50
|
20.40
|
21.90
|
22.70
|
23.60
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-02-14
|
21-02-10
|
22-02-10
|
23-02-09
|
24-02-08
|
-
|
-
|
-
|
Last Close Price
13.7
EUR Average target price
15.98
EUR Spread / Average Target +16.71% Consensus |
1st Jan change
|
Capi.
|
---|
| +13.95% | 221B | | +4.26% | 75.83B | | +15.62% | 60.1B | | +6.11% | 48.62B | | +26.36% | 43.35B | | -8.35% | 38.44B | | +9.05% | 35.4B | | -96.60% | 32.24B | | +17.77% | 27.37B |
Commercial Banks
|