Market Closed -
OTC Markets
15:59:39 2024-06-28 EDT
|
5-day change
|
1st Jan Change
|
10.49
USD
|
+0.41%
|
|
+4.83%
|
+43.43%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
12,356
|
7,259
|
7,065
|
10,457
|
10,874
|
15,245
|
-
|
-
|
Enterprise Value (EV)
1 |
13,791
|
10,223
|
9,422
|
12,012
|
12,274
|
18,118
|
17,865
|
17,720
|
P/E ratio
|
31.8
x
|
-13.2
x
|
1,704
x
|
6.97
x
|
-
|
16
x
|
16.2
x
|
14.7
x
|
Yield
|
4.23%
|
4%
|
5.87%
|
4.12%
|
-
|
2.83%
|
2.94%
|
3.07%
|
Capitalization / Revenue
|
0.75
x
|
0.64
x
|
0.44
x
|
0.39
x
|
0.53
x
|
0.7
x
|
0.73
x
|
0.7
x
|
EV / Revenue
|
0.83
x
|
0.9
x
|
0.58
x
|
0.45
x
|
0.59
x
|
0.83
x
|
0.85
x
|
0.82
x
|
EV / EBITDA
|
5.79
x
|
6.51
x
|
4.06
x
|
3.12
x
|
3.45
x
|
5.22
x
|
5.23
x
|
4.85
x
|
EV / FCF
|
15
x
|
42.8
x
|
23.7
x
|
6.65
x
|
8.09
x
|
16.6
x
|
17.3
x
|
13.8
x
|
FCF Yield
|
6.69%
|
2.34%
|
4.21%
|
15%
|
12.4%
|
6.03%
|
5.79%
|
7.22%
|
Price to Book
|
2.8
x
|
2.3
x
|
2.32
x
|
2.47
x
|
-
|
3.03
x
|
2.78
x
|
2.56
x
|
Nbr of stocks (in thousands)
|
829,251
|
829,251
|
829,251
|
829,251
|
815,112
|
773,083
|
-
|
-
|
Reference price
2 |
14.90
|
8.754
|
8.520
|
12.61
|
13.34
|
19.72
|
19.72
|
19.72
|
Announcement Date
|
2/18/20
|
2/22/21
|
2/21/22
|
2/13/23
|
2/12/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
16,570
|
11,381
|
16,117
|
26,840
|
20,679
|
21,761
|
20,915
|
21,678
|
EBITDA
1 |
2,381
|
1,570
|
2,322
|
3,849
|
3,558
|
3,472
|
3,415
|
3,654
|
EBIT
1 |
1,387
|
427
|
1,372
|
2,345
|
2,469
|
2,506
|
2,375
|
2,553
|
Operating Margin
|
8.37%
|
3.75%
|
8.51%
|
8.74%
|
11.94%
|
11.52%
|
11.35%
|
11.78%
|
Earnings before Tax (EBT)
1 |
1,279
|
-248
|
843
|
3,246
|
2,586
|
2,355
|
2,318
|
2,522
|
Net income
1 |
389
|
-551
|
4
|
1,475
|
1,242
|
958.9
|
881.6
|
974.4
|
Net margin
|
2.35%
|
-4.84%
|
0.02%
|
5.5%
|
6.01%
|
4.41%
|
4.22%
|
4.49%
|
EPS
2 |
0.4692
|
-0.6650
|
0.005000
|
1.810
|
-
|
1.234
|
1.219
|
1.344
|
Free Cash Flow
1 |
922
|
239
|
397
|
1,805
|
1,517
|
1,093
|
1,035
|
1,280
|
FCF margin
|
5.56%
|
2.1%
|
2.46%
|
6.73%
|
7.34%
|
5.02%
|
4.95%
|
5.9%
|
FCF Conversion (EBITDA)
|
38.72%
|
15.22%
|
17.1%
|
46.9%
|
42.64%
|
31.49%
|
30.3%
|
35.01%
|
FCF Conversion (Net income)
|
237.02%
|
-
|
9,925%
|
122.37%
|
122.14%
|
114.02%
|
117.35%
|
131.31%
|
Dividend per Share
2 |
0.6300
|
0.3500
|
0.5000
|
0.5200
|
-
|
0.5574
|
0.5804
|
0.6049
|
Announcement Date
|
2/18/20
|
2/22/21
|
2/21/22
|
2/13/23
|
2/12/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
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
|
2025 Q2
|
---|
Net sales
1 |
-
|
4,779
|
5,661
|
7,229
|
-
|
7,761
|
6,188
|
5,146
|
5,014
|
5,391
|
5,128
|
5,075
|
5,120
|
5,187
|
4,473
|
4,199
|
5,021
|
EBITDA
1 |
332
|
644
|
869
|
1,244
|
-
|
784
|
951
|
864
|
916
|
1,057
|
720
|
974
|
877.9
|
864.9
|
734.6
|
786.4
|
851.7
|
EBIT
1 |
161
|
415
|
538
|
924
|
-
|
408
|
475
|
674
|
643
|
741
|
411
|
776
|
646.6
|
638.2
|
547.3
|
504
|
558.2
|
Operating Margin
|
-
|
8.68%
|
9.5%
|
12.78%
|
-
|
5.26%
|
7.68%
|
13.1%
|
12.82%
|
13.75%
|
8.01%
|
15.29%
|
12.63%
|
12.3%
|
12.24%
|
12%
|
11.12%
|
Earnings before Tax (EBT)
|
-
|
385
|
282
|
1,281
|
-
|
699
|
984
|
773
|
640
|
-
|
374
|
786
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
-410
|
106
|
-14
|
726
|
713
|
307
|
455
|
352
|
251
|
303
|
336
|
374
|
216.6
|
196.7
|
136.3
|
214.6
|
228.5
|
Net margin
|
-
|
2.22%
|
-0.25%
|
10.04%
|
-
|
3.96%
|
7.35%
|
6.84%
|
5.01%
|
5.62%
|
6.55%
|
7.37%
|
4.23%
|
3.79%
|
3.05%
|
5.11%
|
4.55%
|
EPS
2 |
-
|
0.1280
|
-0.0170
|
0.8770
|
-
|
0.3703
|
0.5797
|
0.4300
|
0.3300
|
0.3900
|
-
|
0.4900
|
0.2802
|
0.2544
|
0.1820
|
0.2865
|
0.3050
|
Dividend per Share
2 |
-
|
0.2500
|
-
|
0.2600
|
-
|
-
|
0.2600
|
-
|
-
|
-
|
-
|
-
|
0.2810
|
-
|
0.2806
|
-
|
0.2920
|
Announcement Date
|
7/27/20
|
2/21/22
|
5/3/22
|
7/25/22
|
7/25/22
|
10/24/22
|
2/13/23
|
5/5/23
|
7/31/23
|
10/30/23
|
2/12/24
|
4/30/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,435
|
2,964
|
2,357
|
1,555
|
1,400
|
2,873
|
2,619
|
2,474
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.6027
x
|
1.888
x
|
1.015
x
|
0.404
x
|
0.3935
x
|
0.8274
x
|
0.7671
x
|
0.6771
x
|
Free Cash Flow
1 |
922
|
239
|
397
|
1,805
|
1,517
|
1,093
|
1,035
|
1,280
|
ROE (net income / shareholders' equity)
|
12.4%
|
-14.5%
|
14.7%
|
24.4%
|
23.4%
|
20.6%
|
18.1%
|
19%
|
ROA (Net income/ Total Assets)
|
4.23%
|
-
|
3.32%
|
5.67%
|
6.14%
|
5.47%
|
5.51%
|
6.17%
|
Assets
1 |
9,189
|
-
|
120.5
|
26,009
|
20,226
|
17,527
|
15,993
|
15,788
|
Book Value Per Share
2 |
5.330
|
3.810
|
3.680
|
5.110
|
-
|
6.510
|
7.100
|
7.700
|
Cash Flow per Share
2 |
2.280
|
1.060
|
1.270
|
3.770
|
-
|
2.680
|
2.760
|
2.970
|
Capex
1 |
856
|
649
|
525
|
1,266
|
859
|
1,151
|
1,270
|
1,129
|
Capex / Sales
|
5.17%
|
5.7%
|
3.26%
|
4.72%
|
4.15%
|
5.29%
|
6.07%
|
5.21%
|
Announcement Date
|
2/18/20
|
2/22/21
|
2/21/22
|
2/13/23
|
2/12/24
|
-
|
-
|
-
|
Last Close Price
19.72
EUR Average target price
21.68
EUR Spread / Average Target +9.93% Consensus |
1st Jan change
|
Capi.
|
---|
| -15.45% | 1,799B | | +15.14% | 454B | | +53.10% | 251B | | +1.19% | 155B | | +2.18% | 91.6B | | -5.65% | 83.1B | | -.--% | 54.28B | | -6.48% | 49.01B | | +22.85% | 48.83B |
Integrated Oil & Gas
|