Real-time Estimate
Tradegate
09:31:44 2024-06-28 EDT
|
5-day change
|
1st Jan Change
|
37.08
EUR
|
+1.31%
|
|
-1.40%
|
+7.36%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
26,573
|
23,820
|
27,427
|
29,081
|
-
|
-
|
Enterprise Value (EV)
1 |
17,343
|
23,820
|
46,087
|
45,984
|
45,193
|
43,553
|
P/E ratio
|
11.3
x
|
8.93
x
|
7.36
x
|
8.06
x
|
7.19
x
|
6.33
x
|
Yield
|
-
|
-
|
5.58%
|
5.19%
|
6.1%
|
7.12%
|
Capitalization / Revenue
|
0.67
x
|
0.47
x
|
0.49
x
|
0.54
x
|
0.51
x
|
0.47
x
|
EV / Revenue
|
0.44
x
|
0.47
x
|
0.82
x
|
0.85
x
|
0.79
x
|
0.7
x
|
EV / EBITDA
|
3.84
x
|
4.87
x
|
6.96
x
|
7.26
x
|
6.55
x
|
5.67
x
|
EV / FCF
|
13
x
|
-
|
-50.1
x
|
14.1
x
|
14.3
x
|
12.8
x
|
FCF Yield
|
7.71%
|
-
|
-2%
|
7.11%
|
7.01%
|
7.8%
|
Price to Book
|
1.62
x
|
-
|
1.29
x
|
1.26
x
|
1.14
x
|
1.03
x
|
Nbr of stocks (in thousands)
|
822,952
|
822,952
|
806,200
|
797,395
|
-
|
-
|
Reference price
2 |
32.29
|
28.94
|
34.02
|
36.47
|
36.47
|
36.47
|
Announcement Date
|
22-03-24
|
23-03-10
|
24-03-01
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
39,764
|
50,945
|
55,890
|
53,871
|
57,472
|
62,089
|
EBITDA
1 |
-
|
4,517
|
4,887
|
6,622
|
6,330
|
6,905
|
7,684
|
EBIT
1 |
-
|
2,359
|
3,767
|
5,489
|
5,130
|
5,673
|
6,383
|
Operating Margin
|
-
|
5.93%
|
7.39%
|
9.82%
|
9.52%
|
9.87%
|
10.28%
|
Earnings before Tax (EBT)
1 |
-
|
3,274
|
3,449
|
5,327
|
5,140
|
5,805
|
6,484
|
Net income
1 |
-143
|
2,347
|
2,665
|
3,775
|
3,625
|
3,997
|
4,428
|
Net margin
|
-
|
5.9%
|
5.23%
|
6.75%
|
6.73%
|
6.95%
|
7.13%
|
EPS
2 |
-
|
2.850
|
3.240
|
4.620
|
4.526
|
5.072
|
5.765
|
Free Cash Flow
1 |
-
|
1,338
|
-
|
-920
|
3,270
|
3,167
|
3,398
|
FCF margin
|
-
|
3.36%
|
-
|
-1.65%
|
6.07%
|
5.51%
|
5.47%
|
FCF Conversion (EBITDA)
|
-
|
29.62%
|
-
|
-
|
51.66%
|
45.86%
|
44.23%
|
FCF Conversion (Net income)
|
-
|
57.01%
|
-
|
-
|
90.22%
|
79.23%
|
76.74%
|
Dividend per Share
2 |
-
|
-
|
-
|
1.900
|
1.892
|
2.226
|
2.598
|
Announcement Date
|
21-08-09
|
22-03-24
|
23-03-10
|
24-03-01
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
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 |
11,345
|
10,550
|
12,104
|
22,655
|
13,507
|
14,783
|
13,200
|
13,880
|
13,860
|
14,950
|
13,263
|
12,726
|
12,627
|
13,236
|
12,521
|
EBITDA
1 |
1,052
|
873
|
1,211
|
-
|
1,501
|
-
|
1,387
|
-
|
-
|
1,853
|
1,490
|
1,601
|
1,592
|
1,642
|
-
|
EBIT
1 |
957
|
651
|
1,010
|
-
|
1,273
|
833
|
1,162
|
1,428
|
1,340
|
1,559
|
1,210
|
1,270
|
1,202
|
1,184
|
1,236
|
Operating Margin
|
8.44%
|
6.17%
|
8.34%
|
-
|
9.42%
|
5.63%
|
8.8%
|
10.29%
|
9.67%
|
10.43%
|
9.12%
|
9.98%
|
9.52%
|
8.94%
|
9.87%
|
Earnings before Tax (EBT)
|
-
|
459
|
1,053
|
-
|
1,045
|
-
|
1,171
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
169
|
257
|
922
|
-
|
964
|
-
|
737
|
-
|
-
|
1,195
|
-
|
937.4
|
945
|
1,007
|
-
|
Net margin
|
1.49%
|
2.44%
|
7.62%
|
-
|
7.14%
|
-
|
5.58%
|
-
|
-
|
7.99%
|
-
|
7.37%
|
7.48%
|
7.61%
|
-
|
EPS
2 |
0.1300
|
0.3100
|
1.120
|
-
|
1.170
|
0.6400
|
0.9000
|
1.110
|
1.130
|
1.480
|
1.000
|
1.148
|
1.098
|
1.111
|
1.180
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
22-03-24
|
22-05-17
|
22-08-11
|
22-08-11
|
22-11-11
|
23-03-10
|
23-05-09
|
23-08-01
|
23-11-07
|
24-03-01
|
24-05-03
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
18,660
|
16,903
|
16,112
|
14,472
|
Net Cash position
1 |
-
|
9,230
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
2.818
x
|
2.67
x
|
2.333
x
|
1.884
x
|
Free Cash Flow
1 |
-
|
1,338
|
-
|
-920
|
3,270
|
3,167
|
3,398
|
ROE (net income / shareholders' equity)
|
-
|
18.7%
|
-
|
18.1%
|
16.6%
|
16.4%
|
16.8%
|
ROA (Net income/ Total Assets)
|
-
|
4.48%
|
-
|
5.59%
|
5.21%
|
5.59%
|
6.55%
|
Assets
1 |
-
|
52,394
|
-
|
67,591
|
69,589
|
71,493
|
67,595
|
Book Value Per Share
2 |
-
|
20.00
|
-
|
26.40
|
28.90
|
32.00
|
35.30
|
Cash Flow per Share
2 |
-
|
2.550
|
-
|
0.4700
|
3.840
|
6.010
|
6.840
|
Capex
1 |
-
|
762
|
-
|
1,306
|
1,347
|
1,441
|
1,569
|
Capex / Sales
|
-
|
1.92%
|
-
|
2.34%
|
2.5%
|
2.51%
|
2.53%
|
Announcement Date
|
21-08-09
|
22-03-24
|
23-03-10
|
24-03-01
|
-
|
-
|
-
|
Last Close Price
36.47
EUR Average target price
52.41
EUR Spread / Average Target +43.69% Consensus |
1st Jan change
|
Capi.
|
---|
| +6.47% | 54.5B | | +26.65% | 26.81B | | +17.96% | 26.15B | | +4.20% | 23.39B | | +8.12% | 22.75B | | +6.01% | 16.28B | | -16.34% | 12.81B | | +21.09% | 12.41B | | +7.79% | 8.78B |
Other Heavy Machinery & Vehicles
|