Real-time Estimate
Tradegate
04:10:20 2024-06-27 EDT
|
5-day change
|
1st Jan Change
|
59.93
EUR
|
-0.33%
|
|
+2.80%
|
+8.02%
|
Fiscal Period: May |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
30,592
|
37,526
|
38,343
|
42,089
|
49,444
|
35,877
|
-
|
-
|
Enterprise Value (EV)
1 |
44,632
|
49,388
|
49,450
|
53,140
|
60,564
|
50,156
|
48,003
|
47,562
|
P/E ratio
|
17.6
x
|
17.4
x
|
16.6
x
|
15.8
x
|
19.5
x
|
15.5
x
|
13.7
x
|
13.1
x
|
Yield
|
3.84%
|
3.17%
|
3.21%
|
2.92%
|
2.57%
|
3.54%
|
3.84%
|
3.98%
|
Capitalization / Revenue
|
1.81
x
|
2.13
x
|
2.12
x
|
2.22
x
|
2.46
x
|
1.9
x
|
1.78
x
|
1.74
x
|
EV / Revenue
|
2.65
x
|
2.8
x
|
2.73
x
|
2.8
x
|
3.01
x
|
2.53
x
|
2.38
x
|
2.31
x
|
EV / EBITDA
|
12.8
x
|
13.5
x
|
13.2
x
|
14
x
|
15.1
x
|
12.1
x
|
11.4
x
|
11
x
|
EV / FCF
|
19.7
x
|
15.4
x
|
20.2
x
|
19.3
x
|
29
x
|
19.8
x
|
17
x
|
16.2
x
|
FCF Yield
|
5.08%
|
6.51%
|
4.96%
|
5.17%
|
3.45%
|
5.04%
|
5.9%
|
6.19%
|
Price to Book
|
4.36
x
|
4.68
x
|
4.03
x
|
3.97
x
|
4.73
x
|
3.97
x
|
3.65
x
|
3.35
x
|
Nbr of stocks (in thousands)
|
598,791
|
606,139
|
609,971
|
602,212
|
587,354
|
559,100
|
-
|
-
|
Reference price
2 |
51.09
|
61.91
|
62.86
|
69.89
|
84.18
|
64.17
|
64.17
|
64.17
|
Announcement Date
|
6/26/19
|
7/1/20
|
6/30/21
|
6/29/22
|
6/28/23
|
6/26/24
|
-
|
-
|
Fiscal Period: May |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
16,865
|
17,627
|
18,127
|
18,993
|
20,094
|
19,857
|
20,137
|
20,573
|
EBITDA
1 |
3,478
|
3,653
|
3,754
|
3,784
|
4,004
|
4,155
|
4,210
|
4,338
|
EBIT
1 |
2,858
|
3,058
|
3,153
|
3,213
|
3,457
|
3,603
|
3,595
|
3,722
|
Operating Margin
|
16.95%
|
17.35%
|
17.4%
|
16.92%
|
17.21%
|
18.14%
|
17.85%
|
18.09%
|
Earnings before Tax (EBT)
1 |
2,082
|
2,600
|
2,857
|
3,210
|
3,140
|
3,028
|
3,171
|
3,328
|
Net income
1 |
1,753
|
2,181
|
2,340
|
2,707
|
2,594
|
2,497
|
2,594
|
2,696
|
Net margin
|
10.39%
|
12.37%
|
12.91%
|
14.25%
|
12.91%
|
12.57%
|
12.88%
|
13.11%
|
EPS
2 |
2.900
|
3.560
|
3.780
|
4.420
|
4.310
|
4.310
|
4.671
|
4.905
|
Free Cash Flow
1 |
2,269
|
3,215
|
2,452
|
2,747
|
2,089
|
2,528
|
2,832
|
2,943
|
FCF margin
|
13.45%
|
18.24%
|
13.53%
|
14.47%
|
10.4%
|
12.73%
|
14.06%
|
14.31%
|
FCF Conversion (EBITDA)
|
65.24%
|
88.03%
|
65.32%
|
72.61%
|
52.18%
|
60.85%
|
67.27%
|
67.85%
|
FCF Conversion (Net income)
|
129.46%
|
147.41%
|
104.81%
|
101.48%
|
80.54%
|
101.28%
|
109.18%
|
109.16%
|
Dividend per Share
2 |
1.960
|
1.960
|
2.020
|
2.040
|
2.160
|
2.360
|
2.461
|
2.554
|
Announcement Date
|
6/26/19
|
7/1/20
|
6/30/21
|
6/29/22
|
6/28/23
|
6/26/24
|
-
|
-
|
Fiscal Period: May |
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
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
5,024
|
4,538
|
4,891
|
4,718
|
5,221
|
5,126
|
5,030
|
4,905
|
5,139
|
5,099
|
4,714
|
4,752
|
5,094
|
5,149
|
4,882
|
EBITDA
1 |
962.4
|
820.2
|
1,036
|
1,016
|
1,019
|
944.1
|
1,025
|
1,036
|
1,118
|
1,061
|
940.3
|
993
|
1,108
|
1,062
|
991
|
EBIT
1 |
821.3
|
676.5
|
896.3
|
881.2
|
879.7
|
807
|
889.4
|
899
|
989.4
|
914.5
|
799.8
|
859
|
968.2
|
913.6
|
845
|
Operating Margin
|
16.35%
|
14.91%
|
18.32%
|
18.68%
|
16.85%
|
15.74%
|
17.68%
|
18.33%
|
19.25%
|
17.93%
|
16.97%
|
18.08%
|
19.01%
|
17.74%
|
17.31%
|
Earnings before Tax (EBT)
1 |
735.1
|
755.9
|
940.6
|
1,020
|
730
|
653.5
|
737.4
|
830
|
714.1
|
807.6
|
676.6
|
785.2
|
870.3
|
821.2
|
774.6
|
Net income
1 |
597.2
|
660.3
|
822.8
|
820
|
605.9
|
553.1
|
614.9
|
673.5
|
595.5
|
670.1
|
557.5
|
568
|
670
|
629
|
585
|
Net margin
|
11.89%
|
14.55%
|
16.82%
|
17.38%
|
11.61%
|
10.79%
|
12.22%
|
13.73%
|
11.59%
|
13.14%
|
11.83%
|
11.95%
|
13.15%
|
12.21%
|
11.98%
|
EPS
2 |
0.9700
|
1.080
|
1.350
|
1.350
|
1.010
|
0.9200
|
1.030
|
1.140
|
1.020
|
1.170
|
0.9800
|
1.118
|
1.247
|
1.165
|
1.115
|
Dividend per Share
2 |
0.5100
|
0.5100
|
0.5100
|
0.5400
|
0.5400
|
-
|
0.5400
|
-
|
-
|
-
|
0.5900
|
0.6139
|
0.6119
|
0.6119
|
0.6119
|
Announcement Date
|
12/21/21
|
3/23/22
|
6/29/22
|
9/21/22
|
12/20/22
|
3/23/23
|
6/28/23
|
9/20/23
|
12/20/23
|
3/20/24
|
6/26/24
|
-
|
-
|
-
|
-
|
Fiscal Period: May |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
14,040
|
11,862
|
11,107
|
11,051
|
11,120
|
12,512
|
12,126
|
11,685
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
4.037
x
|
3.247
x
|
2.958
x
|
2.921
x
|
2.777
x
|
3.011
x
|
2.881
x
|
2.694
x
|
Free Cash Flow
1 |
2,269
|
3,215
|
2,452
|
2,747
|
2,089
|
2,529
|
2,832
|
2,943
|
ROE (net income / shareholders' equity)
|
29.6%
|
28.9%
|
26.8%
|
24.1%
|
24.6%
|
26.4%
|
26.9%
|
26.6%
|
ROA (Net income/ Total Assets)
|
5.77%
|
7.16%
|
7.49%
|
7.67%
|
8.27%
|
8.33%
|
8.25%
|
8.56%
|
Assets
1 |
30,376
|
30,459
|
31,222
|
35,315
|
31,362
|
29,967
|
31,440
|
31,511
|
Book Value Per Share
2 |
11.70
|
13.20
|
15.60
|
17.60
|
17.80
|
16.80
|
17.60
|
19.20
|
Cash Flow per Share
2 |
4.640
|
5.990
|
4.820
|
5.410
|
4.620
|
5.700
|
5.670
|
5.990
|
Capex
1 |
538
|
461
|
531
|
569
|
690
|
774
|
731
|
750
|
Capex / Sales
|
3.19%
|
2.61%
|
2.93%
|
2.99%
|
3.43%
|
3.9%
|
3.63%
|
3.65%
|
Announcement Date
|
6/26/19
|
7/1/20
|
6/30/21
|
6/29/22
|
6/28/23
|
6/26/24
|
-
|
-
|
Last Close Price
64.17
USD Average target price
69.88
USD Spread / Average Target +8.89% Consensus |
1st Jan change
|
Capi.
|
---|
| -4.48% | 271B | | -7.99% | 89.39B | | -12.60% | 39.25B | | -1.82% | 37.02B | | -15.99% | 30B | | -5.27% | 29.23B | | +3.51% | 23.68B | | -15.73% | 20.99B | | +2.63% | 19.62B |
Other Food Processing
|