Real-time Estimate
Tradegate
03:49:31 2024-07-01 EDT
|
5-day change
|
1st Jan Change
|
163.4
EUR
|
-2.21%
|
|
-0.06%
|
+25.05%
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
349.8
|
670.4
|
744.4
|
1,048
|
1,517
|
1,822
|
-
|
-
|
Enterprise Value (EV)
1 |
716.2
|
1,004
|
1,063
|
1,048
|
1,517
|
1,962
|
1,900
|
1,743
|
P/E ratio
|
-14.1
x
|
-18.9
x
|
67.6
x
|
31.9
x
|
22.7
x
|
20.3
x
|
17.3
x
|
13.7
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
0.9%
|
1.44%
|
1.23%
|
Capitalization / Revenue
|
0.37
x
|
2.64
x
|
1.06
x
|
0.74
x
|
0.83
x
|
0.87
x
|
0.85
x
|
0.77
x
|
EV / Revenue
|
0.77
x
|
3.96
x
|
1.51
x
|
0.74
x
|
0.83
x
|
0.94
x
|
0.88
x
|
0.73
x
|
EV / EBITDA
|
6.75
x
|
22.3
x
|
11
x
|
7.31
x
|
7.5
x
|
8.34
x
|
7.63
x
|
6.3
x
|
EV / FCF
|
101
x
|
-149
x
|
20.9
x
|
-
|
-
|
19.7
x
|
14.3
x
|
11.2
x
|
FCF Yield
|
0.99%
|
-0.67%
|
4.78%
|
-
|
-
|
5.08%
|
6.99%
|
8.95%
|
Price to Book
|
2.16
x
|
5.3
x
|
6.52
x
|
-
|
-
|
4.7
x
|
3.86
x
|
3.43
x
|
Nbr of stocks (in thousands)
|
9,744
|
9,744
|
9,744
|
9,744
|
10,958
|
10,977
|
-
|
-
|
Reference price
2 |
35.90
|
68.80
|
76.40
|
107.6
|
138.4
|
166.0
|
166.0
|
166.0
|
Announcement Date
|
20-06-16
|
21-06-17
|
22-06-15
|
23-06-15
|
24-06-27
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
935.4
|
253.5
|
705.2
|
1,419
|
1,819
|
2,096
|
2,153
|
2,380
|
EBITDA
1 |
106.1
|
45.04
|
96.34
|
143.3
|
202.1
|
235.2
|
248.9
|
276.5
|
EBIT
1 |
49.84
|
-27.31
|
42.4
|
85.71
|
135.8
|
163.2
|
173.6
|
205.4
|
Operating Margin
|
5.33%
|
-10.77%
|
6.01%
|
6.04%
|
7.46%
|
7.79%
|
8.06%
|
8.63%
|
Earnings before Tax (EBT)
1 |
-16.39
|
-45.37
|
24
|
49.3
|
103.1
|
131.4
|
154.5
|
190.5
|
Net income
1 |
-24.87
|
-35.51
|
11
|
33.64
|
66.22
|
87.02
|
103.2
|
124.1
|
Net margin
|
-2.66%
|
-14.01%
|
1.56%
|
2.37%
|
3.64%
|
4.15%
|
4.79%
|
5.21%
|
EPS
2 |
-2.550
|
-3.640
|
1.130
|
3.370
|
6.110
|
8.184
|
9.602
|
12.15
|
Free Cash Flow
1 |
7.1
|
-6.74
|
50.76
|
-
|
-
|
99.7
|
132.7
|
156
|
FCF margin
|
0.76%
|
-2.66%
|
7.2%
|
-
|
-
|
4.76%
|
6.17%
|
6.55%
|
FCF Conversion (EBITDA)
|
6.69%
|
-
|
52.69%
|
-
|
-
|
42.39%
|
53.32%
|
56.4%
|
FCF Conversion (Net income)
|
-
|
-
|
461.45%
|
-
|
-
|
114.56%
|
128.65%
|
125.66%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
1.500
|
2.398
|
2.050
|
Announcement Date
|
20-06-16
|
21-06-17
|
22-06-15
|
23-06-15
|
24-06-27
|
-
|
-
|
-
|
Fiscal Period: March |
2021 S1
|
2022 Q3
|
2023 Q1
|
2023 Q2
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
111.4
|
209
|
288.3
|
378.8
|
400.9
|
-
|
-
|
461.2
|
EBITDA
1 |
-
|
27.47
|
29.16
|
-
|
43.26
|
-
|
-
|
51.85
|
EBIT
1 |
-31.58
|
14.76
|
-
|
-
|
28.7
|
-
|
-
|
33.9
|
Operating Margin
|
-28.36%
|
7.06%
|
-
|
-
|
7.16%
|
-
|
-
|
7.35%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
-
|
6.72
|
-
|
-
|
15.45
|
20.03
|
17.44
|
13.3
|
Net margin
|
-
|
3.22%
|
-
|
-
|
3.85%
|
-
|
-
|
2.88%
|
EPS
2 |
-
|
0.6900
|
-
|
-
|
1.500
|
1.850
|
1.630
|
1.220
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-11-19
|
22-02-17
|
22-08-11
|
22-11-17
|
23-08-10
|
23-11-16
|
24-02-15
|
24-06-27
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net Debt
1 |
366
|
334
|
318
|
-
|
-
|
139
|
77.5
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
79.3
|
Leverage (Debt/EBITDA)
|
3.454
x
|
7.416
x
|
3.306
x
|
-
|
-
|
0.5929
x
|
0.3113
x
|
-
|
Free Cash Flow
1 |
7.1
|
-6.74
|
50.8
|
-
|
-
|
99.7
|
133
|
156
|
ROE (net income / shareholders' equity)
|
8.25%
|
-24.6%
|
9.5%
|
-
|
-
|
24.7%
|
23.5%
|
21.5%
|
ROA (Net income/ Total Assets)
|
1.83%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-1,360
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
16.60
|
13.00
|
11.70
|
-
|
-
|
35.30
|
43.00
|
48.40
|
Cash Flow per Share
2 |
10.50
|
2.820
|
6.830
|
-
|
-
|
19.30
|
21.50
|
-
|
Capex
1 |
95.6
|
34.2
|
15.8
|
-
|
-
|
60
|
50.5
|
49.8
|
Capex / Sales
|
10.22%
|
13.49%
|
2.23%
|
-
|
-
|
2.86%
|
2.35%
|
2.09%
|
Announcement Date
|
20-06-16
|
21-06-17
|
22-06-15
|
23-06-15
|
24-06-27
|
-
|
-
|
-
|
Average target price
173.1
EUR Spread / Average Target +4.26% Consensus |
1st Jan change
|
Capi.
|
---|
| +40.56% | 11.47B | | +21.07% | 8.95B | | +67.65% | 3.22B | | +12.23% | 2B | | -9.41% | 1.83B | | +0.64% | 1.44B | | -3.64% | 811M | | -29.83% | 761M | | -36.78% | 546M |
Commercial Food Services
|