Market Closed -
OTC Markets
12:15:09 2024-06-20 EDT
|
5-day change
|
1st Jan Change
|
34.75
USD
|
+0.67%
|
|
-.--%
|
-4.14%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,551
|
7,144
|
7,437
|
7,170
|
6,262
|
5,946
|
-
|
-
|
Enterprise Value (EV)
1 |
4,077
|
6,255
|
6,742
|
6,449
|
5,458
|
5,257
|
5,155
|
5,033
|
P/E ratio
|
34
x
|
33.4
x
|
25.3
x
|
23.3
x
|
14.7
x
|
14.6
x
|
13.4
x
|
12.6
x
|
Yield
|
2.69%
|
2.41%
|
3.18%
|
3.65%
|
5.42%
|
5.7%
|
6.18%
|
6.52%
|
Capitalization / Revenue
|
2.33
x
|
3.72
x
|
3.3
x
|
2.91
x
|
2.39
x
|
2.08
x
|
1.98
x
|
1.91
x
|
EV / Revenue
|
2.08
x
|
3.26
x
|
2.99
x
|
2.62
x
|
2.08
x
|
1.84
x
|
1.72
x
|
1.61
x
|
EV / EBITDA
|
11.8
x
|
14.6
x
|
12.9
x
|
10.9
x
|
8.09
x
|
7.5
x
|
6.89
x
|
6.36
x
|
EV / FCF
|
29.6
x
|
26.8
x
|
12.8
x
|
21.4
x
|
10.8
x
|
10.6
x
|
10.7
x
|
9.91
x
|
FCF Yield
|
3.38%
|
3.73%
|
7.82%
|
4.68%
|
9.24%
|
9.39%
|
9.31%
|
10.1%
|
Price to Book
|
7.92
x
|
10.2
x
|
8.97
x
|
7.75
x
|
5.86
x
|
5.39
x
|
4.87
x
|
4.48
x
|
Nbr of stocks (in thousands)
|
191,000
|
190,971
|
190,992
|
190,801
|
190,679
|
184,885
|
-
|
-
|
Reference price
2 |
23.82
|
37.41
|
38.94
|
37.58
|
32.84
|
32.16
|
32.16
|
32.16
|
Announcement Date
|
20-02-13
|
21-02-12
|
22-02-16
|
23-02-15
|
24-01-22
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,956
|
1,920
|
2,256
|
2,461
|
2,621
|
2,858
|
2,998
|
3,119
|
EBITDA
1 |
346
|
427
|
522
|
590
|
675
|
701.4
|
747.8
|
791
|
EBIT
1 |
188.7
|
325
|
393
|
459
|
532
|
558.4
|
605
|
642.1
|
Operating Margin
|
9.65%
|
16.93%
|
17.42%
|
18.65%
|
20.3%
|
19.54%
|
20.18%
|
20.59%
|
Earnings before Tax (EBT)
1 |
211.3
|
298.7
|
416.6
|
421.2
|
566
|
570.8
|
615.2
|
653.6
|
Net income
1 |
133
|
213.7
|
294
|
308
|
425
|
423.8
|
459
|
488.6
|
Net margin
|
6.8%
|
11.13%
|
13.03%
|
12.52%
|
16.22%
|
14.83%
|
15.31%
|
15.67%
|
EPS
2 |
0.7000
|
1.120
|
1.540
|
1.610
|
2.230
|
2.208
|
2.394
|
2.562
|
Free Cash Flow
1 |
137.6
|
233.5
|
527.4
|
302
|
504.2
|
493.7
|
479.7
|
507.6
|
FCF margin
|
7.04%
|
12.16%
|
23.38%
|
12.27%
|
19.24%
|
17.27%
|
16%
|
16.28%
|
FCF Conversion (EBITDA)
|
39.77%
|
54.68%
|
101.03%
|
51.19%
|
74.7%
|
70.39%
|
64.15%
|
64.17%
|
FCF Conversion (Net income)
|
103.46%
|
109.27%
|
179.39%
|
98.05%
|
118.64%
|
116.51%
|
104.51%
|
103.9%
|
Dividend per Share
2 |
0.6400
|
0.9000
|
1.240
|
1.370
|
1.780
|
1.833
|
1.986
|
2.098
|
Announcement Date
|
20-02-13
|
21-02-12
|
22-02-16
|
23-02-15
|
24-01-22
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
---|
Net sales
1 |
1,012
|
848.6
|
1,071
|
1,082
|
529
|
613
|
599
|
1,212
|
592
|
656
|
-
|
662
|
627
|
1,289
|
586
|
746
|
-
|
710
|
670
|
1,380
|
EBITDA
|
-
|
174
|
-
|
261
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
213.9
|
-
|
-
|
240
|
-
|
-
|
292
|
-
|
-
|
277
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
18.62%
|
-
|
-
|
-
|
-
|
-
|
20.07%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-02-13
|
20-07-29
|
21-02-12
|
21-07-29
|
21-10-14
|
22-04-21
|
22-07-29
|
22-07-29
|
22-10-13
|
23-02-15
|
23-02-15
|
23-04-19
|
23-07-27
|
23-07-27
|
23-10-19
|
24-01-22
|
24-01-22
|
24-04-17
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
474
|
889
|
695
|
721
|
804
|
689
|
791
|
913
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
138
|
234
|
527
|
302
|
504
|
494
|
480
|
508
|
ROE (net income / shareholders' equity)
|
15.6%
|
33.7%
|
38.4%
|
35.1%
|
42.6%
|
39%
|
38.3%
|
37.4%
|
ROA (Net income/ Total Assets)
|
-
|
7.43%
|
9.67%
|
9.47%
|
12%
|
13%
|
-
|
-
|
Assets
1 |
-
|
2,877
|
3,041
|
3,253
|
3,538
|
3,249
|
-
|
-
|
Book Value Per Share
2 |
3.010
|
3.660
|
4.340
|
4.850
|
5.610
|
5.970
|
6.600
|
7.180
|
Cash Flow per Share
2 |
1.080
|
3.630
|
3.160
|
2.130
|
3.300
|
2.870
|
3.100
|
3.260
|
Capex
1 |
67.1
|
460
|
75.5
|
104
|
125
|
136
|
140
|
138
|
Capex / Sales
|
3.43%
|
23.95%
|
3.35%
|
4.23%
|
4.76%
|
4.75%
|
4.68%
|
4.42%
|
Announcement Date
|
20-02-13
|
21-02-12
|
22-02-16
|
23-02-15
|
24-01-22
|
-
|
-
|
-
|
Last Close Price
32.16
EUR Average target price
39.75
EUR Spread / Average Target +23.60% Consensus |
1st Jan change
|
Capi.
|
---|
| +6.36% | 33.83B | | -6.92% | 21.45B | | +21.85% | 20.83B | | -15.43% | 20.27B | | +4.79% | 17.9B | | -25.86% | 16.7B | | +2.62% | 10.18B | | -20.18% | 8.1B | | +1.65% | 7.39B |
Other Casinos & Gaming
|