Real-time Estimate
Tradegate
13:26:56 2024-06-27 EDT
|
5-day change
|
1st Jan Change
|
47.06
EUR
|
-1.33%
|
|
+2.11%
|
-13.88%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
11,691
|
9,837
|
10,086
|
11,220
|
13,210
|
10,757
|
-
|
-
|
Enterprise Value (EV)
1 |
20,205
|
17,337
|
16,611
|
17,182
|
18,565
|
15,751
|
15,490
|
15,206
|
P/E ratio
|
48.6
x
|
-10.3
x
|
10
x
|
-63.6
x
|
14
x
|
8.91
x
|
8.92
x
|
8.78
x
|
Yield
|
3.64%
|
1.26%
|
1.47%
|
2.95%
|
2.68%
|
3.47%
|
3.68%
|
3.87%
|
Capitalization / Revenue
|
1.11
x
|
1.02
x
|
0.98
x
|
1.05
x
|
1.13
x
|
0.91
x
|
0.9
x
|
0.9
x
|
EV / Revenue
|
1.91
x
|
1.8
x
|
1.62
x
|
1.61
x
|
1.59
x
|
1.33
x
|
1.3
x
|
1.27
x
|
EV / EBITDA
|
8.55
x
|
8.13
x
|
7.99
x
|
8.44
x
|
7.66
x
|
6.34
x
|
6.16
x
|
6.03
x
|
EV / FCF
|
15.5
x
|
15.5
x
|
15.8
x
|
20.4
x
|
13.2
x
|
11.9
x
|
11.9
x
|
11.4
x
|
FCF Yield
|
6.45%
|
6.47%
|
6.33%
|
4.89%
|
7.58%
|
8.41%
|
8.44%
|
8.78%
|
Price to Book
|
0.87
x
|
0.79
x
|
0.75
x
|
0.88
x
|
0.99
x
|
0.78
x
|
0.74
x
|
0.69
x
|
Nbr of stocks (in thousands)
|
216,361
|
216,681
|
216,970
|
216,509
|
215,660
|
211,872
|
-
|
-
|
Reference price
2 |
53.90
|
45.19
|
46.35
|
51.52
|
61.21
|
50.67
|
50.67
|
50.67
|
Announcement Date
|
20-02-12
|
21-02-11
|
22-02-23
|
23-02-21
|
24-02-13
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
10,579
|
9,654
|
10,280
|
10,701
|
11,702
|
11,821
|
11,900
|
11,989
|
EBITDA
1 |
2,364
|
2,132
|
2,078
|
2,036
|
2,423
|
2,484
|
2,516
|
2,523
|
EBIT
1 |
1,502
|
1,284
|
1,266
|
1,325
|
1,717
|
1,775
|
1,785
|
1,788
|
Operating Margin
|
14.19%
|
13.3%
|
12.32%
|
12.38%
|
14.67%
|
15.01%
|
15%
|
14.92%
|
Earnings before Tax (EBT)
1 |
479.9
|
-643.9
|
1,239
|
-62.5
|
1,252
|
1,542
|
1,592
|
1,586
|
Net income
1 |
241.7
|
-949
|
1,006
|
-175.3
|
948.9
|
1,187
|
1,155
|
1,141
|
Net margin
|
2.28%
|
-9.83%
|
9.78%
|
-1.64%
|
8.11%
|
10.04%
|
9.71%
|
9.51%
|
EPS
2 |
1.110
|
-4.380
|
4.620
|
-0.8100
|
4.370
|
5.687
|
5.681
|
5.771
|
Free Cash Flow
1 |
1,304
|
1,121
|
1,051
|
840.6
|
1,408
|
1,324
|
1,307
|
1,335
|
FCF margin
|
12.32%
|
11.61%
|
10.22%
|
7.86%
|
12.03%
|
11.2%
|
10.98%
|
11.14%
|
FCF Conversion (EBITDA)
|
55.14%
|
52.57%
|
50.58%
|
41.29%
|
58.1%
|
53.3%
|
51.93%
|
52.91%
|
FCF Conversion (Net income)
|
539.3%
|
-
|
104.49%
|
-
|
148.33%
|
111.57%
|
113.14%
|
117.05%
|
Dividend per Share
2 |
1.960
|
0.5700
|
0.6800
|
1.520
|
1.640
|
1.760
|
1.863
|
1.959
|
Announcement Date
|
20-02-12
|
21-02-11
|
22-02-23
|
23-02-21
|
24-02-13
|
-
|
-
|
-
|
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 |
2,619
|
2,215
|
2,922
|
2,935
|
2,630
|
2,346
|
3,267
|
3,298
|
2,791
|
2,596
|
3,236
|
3,242
|
2,754
|
2,537
|
3,284
|
EBITDA
1 |
457.3
|
320.5
|
566.4
|
593.5
|
555.5
|
388.4
|
725.2
|
742.9
|
566.1
|
476.2
|
716.8
|
733.4
|
554.1
|
465.9
|
735.5
|
EBIT
1 |
271
|
134.2
|
387.7
|
421.7
|
381.2
|
102.3
|
549.6
|
573.6
|
379.6
|
307.7
|
537.2
|
559.9
|
376.9
|
289.6
|
558.7
|
Operating Margin
|
10.35%
|
6.06%
|
13.27%
|
14.37%
|
14.5%
|
4.36%
|
16.82%
|
17.39%
|
13.6%
|
11.85%
|
16.6%
|
17.27%
|
13.69%
|
11.42%
|
17.01%
|
Earnings before Tax (EBT)
1 |
109.5
|
173.7
|
54.9
|
273
|
-564.1
|
101.9
|
441.1
|
544
|
165.5
|
265.4
|
481.5
|
524.8
|
332.2
|
260.6
|
493.6
|
Net income
1 |
80
|
151.5
|
47.3
|
216.4
|
-590.5
|
72.5
|
342.4
|
430.7
|
103.3
|
207.8
|
363.8
|
396.4
|
250.6
|
197.1
|
374.2
|
Net margin
|
3.05%
|
6.84%
|
1.62%
|
7.37%
|
-22.46%
|
3.09%
|
10.48%
|
13.06%
|
3.7%
|
8%
|
11.24%
|
12.23%
|
9.1%
|
7.77%
|
11.39%
|
EPS
2 |
0.3700
|
0.7000
|
0.2200
|
0.9900
|
-2.730
|
0.3300
|
1.570
|
1.980
|
0.4800
|
0.9700
|
1.703
|
1.825
|
1.217
|
0.8981
|
1.814
|
Dividend per Share
2 |
0.3400
|
0.3800
|
0.3800
|
0.3800
|
0.3800
|
-
|
0.4100
|
0.4100
|
0.4100
|
0.4400
|
0.4410
|
0.4409
|
0.4411
|
0.4532
|
0.4594
|
Announcement Date
|
22-02-23
|
22-05-03
|
22-08-02
|
22-11-01
|
23-02-21
|
23-05-02
|
23-08-01
|
23-11-02
|
24-02-13
|
24-04-30
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
8,514
|
7,500
|
6,525
|
5,962
|
5,355
|
4,995
|
4,733
|
4,449
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3.602
x
|
3.518
x
|
3.14
x
|
2.929
x
|
2.21
x
|
2.011
x
|
1.881
x
|
1.763
x
|
Free Cash Flow
1 |
1,304
|
1,121
|
1,051
|
841
|
1,408
|
1,324
|
1,307
|
1,335
|
ROE (net income / shareholders' equity)
|
7.32%
|
6.61%
|
7%
|
6.84%
|
9.11%
|
8.89%
|
8.6%
|
8.47%
|
ROA (Net income/ Total Assets)
|
3.34%
|
3.03%
|
3.28%
|
3.34%
|
4.52%
|
4.28%
|
4.18%
|
4%
|
Assets
1 |
7,235
|
-31,310
|
30,631
|
-5,252
|
21,017
|
27,725
|
27,658
|
28,498
|
Book Value Per Share
2 |
62.10
|
57.00
|
61.80
|
58.70
|
61.90
|
64.70
|
68.70
|
73.30
|
Cash Flow per Share
2 |
8.750
|
7.820
|
7.230
|
6.920
|
9.570
|
9.740
|
10.10
|
10.80
|
Capex
1 |
594
|
575
|
523
|
661
|
672
|
753
|
729
|
724
|
Capex / Sales
|
5.61%
|
5.95%
|
5.08%
|
6.18%
|
5.74%
|
6.37%
|
6.13%
|
6.04%
|
Announcement Date
|
20-02-12
|
21-02-11
|
22-02-23
|
23-02-21
|
24-02-13
|
-
|
-
|
-
|
Last Close Price
50.67
USD Average target price
64.02
USD Spread / Average Target +26.35% Consensus |
1st Jan change
|
Capi.
|
---|
| -5.58% | 120B | | -0.39% | 56.19B | | +5.94% | 47.61B | | -3.07% | 22.99B | | +9.22% | 18.36B | | -0.12% | 17.52B | | -35.50% | 16.14B | | -20.47% | 11.69B | | +0.19% | 11.68B |
Other Brewers
|