Market Closed -
Nyse
16:10:00 2024-05-17 EDT
|
5-day change
|
1st Jan Change
|
23.34
USD
|
+0.56%
|
|
+3.05%
|
+1.39%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,317
|
2,320
|
4,727
|
1,749
|
2,866
|
2,407
|
-
|
-
|
Enterprise Value (EV)
1 |
2,317
|
2,320
|
7,985
|
5,987
|
2,866
|
3,127
|
3,393
|
3,603
|
P/E ratio
|
-1.97
x
|
-0.83
x
|
-10.7
x
|
-6.22
x
|
35.8
x
|
-79.6
x
|
29.3
x
|
14.5
x
|
Yield
|
9.26%
|
2.29%
|
-
|
0.18%
|
0.23%
|
0.3%
|
0.38%
|
0.29%
|
Capitalization / Revenue
|
1
x
|
1.88
x
|
4.89
x
|
1.53
x
|
1.91
x
|
6.35
x
|
5.12
x
|
4.5
x
|
EV / Revenue
|
1
x
|
1.88
x
|
8.27
x
|
5.23
x
|
1.91
x
|
8.25
x
|
7.22
x
|
6.74
x
|
EV / EBITDA
|
-
|
3.66
x
|
28.9
x
|
17
x
|
27.7
x
|
23
x
|
16.7
x
|
12.5
x
|
EV / FCF
|
-
|
-0.8
x
|
-13.8
x
|
-19.5
x
|
-
|
-7.24
x
|
-24.1
x
|
-28.7
x
|
FCF Yield
|
-
|
-125%
|
-7.26%
|
-5.14%
|
-
|
-13.8%
|
-4.14%
|
-3.49%
|
Price to Book
|
0.44
x
|
1.55
x
|
3.51
x
|
0.94
x
|
1.58
x
|
2.36
x
|
2.39
x
|
2.36
x
|
Nbr of stocks (in thousands)
|
121,937
|
120,590
|
141,869
|
159,895
|
163,411
|
173,781
|
-
|
-
|
Reference price
2 |
19.00
|
19.24
|
33.32
|
10.94
|
17.54
|
13.85
|
13.85
|
13.85
|
Announcement Date
|
20-02-28
|
21-02-25
|
22-02-24
|
23-02-24
|
24-02-20
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,326
|
1,237
|
965.8
|
1,145
|
1,502
|
378.9
|
469.9
|
534.9
|
EBITDA
1 |
-
|
634.2
|
275.9
|
352.8
|
103.6
|
135.9
|
203.5
|
287.6
|
EBIT
1 |
-
|
202.7
|
-335.5
|
-436.5
|
181.5
|
35.77
|
28.52
|
50.32
|
Operating Margin
|
-
|
16.39%
|
-34.74%
|
-38.14%
|
12.08%
|
9.44%
|
6.07%
|
9.41%
|
Earnings before Tax (EBT)
1 |
-1,637
|
-2,474
|
-317.4
|
-407.8
|
365.6
|
45.74
|
64.34
|
114.1
|
Net income
1 |
-1,152
|
-2,751
|
-385.7
|
-382.3
|
127.6
|
-0.324
|
138.2
|
225.4
|
Net margin
|
-49.53%
|
-222.45%
|
-39.94%
|
-33.4%
|
8.49%
|
-0.09%
|
29.42%
|
42.14%
|
EPS
2 |
-9.640
|
-23.24
|
-3.120
|
-1.760
|
0.4900
|
-0.1740
|
0.4725
|
0.9533
|
Free Cash Flow
1 |
-
|
-2,900
|
-580.1
|
-307.5
|
-
|
-432
|
-140.5
|
-125.7
|
FCF margin
|
-
|
-234.51%
|
-60.07%
|
-26.86%
|
-
|
-114.01%
|
-29.91%
|
-23.5%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
1.760
|
0.4400
|
-
|
0.0200
|
0.0400
|
0.0420
|
0.0525
|
0.0400
|
Announcement Date
|
20-02-28
|
21-02-25
|
22-02-24
|
23-02-24
|
24-02-20
|
-
|
-
|
-
|
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 |
255.9
|
257.5
|
289.4
|
296.6
|
301.1
|
250.2
|
424.9
|
477.1
|
350.3
|
74.39
|
103.4
|
111.2
|
120.2
|
140.1
|
145.1
|
EBITDA
1 |
81.35
|
70.46
|
105.8
|
85.67
|
90.88
|
46.13
|
42.88
|
33.59
|
31.98
|
-
|
34.82
|
40.02
|
42.2
|
51.53
|
53.15
|
EBIT
1 |
-80.58
|
-37.92
|
-101.4
|
-144.6
|
-152.6
|
-67.14
|
-33.73
|
26.41
|
150
|
-4.314
|
11.55
|
14.9
|
14.75
|
-
|
-
|
Operating Margin
|
-31.5%
|
-14.73%
|
-35.03%
|
-48.76%
|
-50.68%
|
-26.84%
|
-7.94%
|
5.54%
|
42.82%
|
-5.8%
|
11.17%
|
13.4%
|
12.28%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-24.5
|
-243.7
|
-55.83
|
-102.4
|
-5.86
|
-277.1
|
-45.27
|
281.4
|
140.9
|
-15.4
|
14.72
|
17.26
|
20.41
|
25.3
|
28.4
|
Net income
1 |
-20.69
|
-262.3
|
-37.32
|
-63.27
|
-19.36
|
-212.5
|
-22.44
|
261.8
|
100.6
|
-44.29
|
6.716
|
10.66
|
15.3
|
8.5
|
11.3
|
Net margin
|
-8.08%
|
-101.89%
|
-12.9%
|
-21.33%
|
-6.43%
|
-84.93%
|
-5.28%
|
54.88%
|
28.72%
|
-59.53%
|
6.5%
|
9.59%
|
12.73%
|
6.07%
|
7.79%
|
EPS
2 |
-0.1600
|
-1.840
|
-0.2400
|
-0.3000
|
-0.2000
|
-1.340
|
-0.1400
|
1.390
|
0.5800
|
-0.2800
|
0.002500
|
0.0200
|
0.0525
|
0.0500
|
0.0700
|
Dividend per Share
2 |
-
|
-
|
-
|
0.0100
|
0.0100
|
0.0100
|
0.0100
|
0.0100
|
0.0100
|
-
|
0.0100
|
0.0100
|
0.0125
|
0.0200
|
0.0200
|
Announcement Date
|
22-02-24
|
22-05-05
|
22-08-04
|
22-11-04
|
23-02-24
|
23-05-03
|
23-08-04
|
23-11-01
|
24-02-20
|
24-04-30
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
3,258
|
4,238
|
-
|
720
|
986
|
1,196
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
11.81
x
|
12.01
x
|
-
|
5.297
x
|
4.846
x
|
4.16
x
|
Free Cash Flow
1 |
-
|
-2,900
|
-580
|
-307
|
-
|
-432
|
-141
|
-126
|
ROE (net income / shareholders' equity)
|
-
|
-
|
-16.6%
|
-20.1%
|
10.7%
|
-14.1%
|
-12.7%
|
-7.03%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-2.24%
|
-3.03%
|
2.54%
|
-3.52%
|
-2.67%
|
-1.29%
|
Assets
1 |
-
|
-
|
17,200
|
12,613
|
5,022
|
9.202
|
-5,185
|
-17,540
|
Book Value Per Share
2 |
42.80
|
12.40
|
9.480
|
11.70
|
11.10
|
5.870
|
5.790
|
5.860
|
Cash Flow per Share
|
-
|
-
|
-
|
1.700
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
431
|
550
|
570
|
585
|
380
|
313
|
306
|
Capex / Sales
|
-
|
34.82%
|
56.91%
|
49.8%
|
38.91%
|
100.28%
|
66.59%
|
57.2%
|
Announcement Date
|
20-02-28
|
21-02-25
|
22-02-24
|
23-02-24
|
24-02-20
|
-
|
-
|
-
|
Last Close Price
13.85
USD Average target price
21.31
USD Spread / Average Target +53.88% Consensus |