Delayed
Xetra
08:02:38 2022-07-22 EDT
|
5-day change
|
1st Jan Change
|
4.08
EUR
|
+1.75%
|
|
-.--%
|
-.--%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,155
|
1,327
|
2,489
|
2,099
|
1,933
|
1,494
|
-
|
-
|
Enterprise Value (EV)
1 |
2,310
|
2,355
|
2,898
|
2,089
|
1,873
|
1,636
|
1,611
|
1,477
|
P/E ratio
|
-15.6
x
|
-11.5
x
|
4.7
x
|
2.03
x
|
-18.7
x
|
37.4
x
|
8.29
x
|
7.31
x
|
Yield
|
3.56%
|
-
|
2.73%
|
5.28%
|
5.8%
|
7.71%
|
8.05%
|
8.68%
|
Capitalization / Revenue
|
0.18
x
|
0.24
x
|
0.32
x
|
0.22
x
|
0.28
x
|
0.23
x
|
0.21
x
|
0.2
x
|
EV / Revenue
|
0.36
x
|
0.42
x
|
0.38
x
|
0.22
x
|
0.27
x
|
0.26
x
|
0.22
x
|
0.2
x
|
EV / EBITDA
|
8.78
x
|
9.42
x
|
2.84
x
|
1.66
x
|
3.62
x
|
5.46
x
|
3.16
x
|
2.75
x
|
EV / FCF
|
12.8
x
|
16.6
x
|
6.87
x
|
3.38
x
|
12.1
x
|
-108
x
|
9.9
x
|
6.38
x
|
FCF Yield
|
7.83%
|
6.03%
|
14.6%
|
29.6%
|
8.28%
|
-0.92%
|
10.1%
|
15.7%
|
Price to Book
|
0.45
x
|
0.56
x
|
0.8
x
|
0.51
x
|
0.51
x
|
0.41
x
|
0.41
x
|
0.4
x
|
Nbr of stocks (in thousands)
|
411,775
|
412,002
|
452,583
|
443,696
|
431,017
|
423,686
|
-
|
-
|
Reference price
2 |
2.806
|
3.220
|
5.500
|
4.731
|
4.484
|
3.527
|
3.527
|
3.527
|
Announcement Date
|
20-02-05
|
21-02-04
|
22-02-08
|
23-02-09
|
24-02-08
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
6,403
|
5,639
|
7,709
|
9,494
|
6,961
|
6,378
|
7,168
|
7,415
|
EBITDA
1 |
263
|
250
|
1,021
|
1,256
|
517
|
299.9
|
510.3
|
537.3
|
EBIT
1 |
30
|
4
|
758
|
1,010
|
274
|
78.33
|
275.7
|
304
|
Operating Margin
|
0.47%
|
0.07%
|
9.83%
|
10.64%
|
3.94%
|
1.23%
|
3.85%
|
4.1%
|
Earnings before Tax (EBT)
1 |
-41
|
-151
|
640
|
933
|
-133
|
48.6
|
243.3
|
290.5
|
Net income
1 |
-75
|
-116
|
553
|
1,140
|
-106
|
37.27
|
190.1
|
226.4
|
Net margin
|
-1.17%
|
-2.06%
|
7.17%
|
12.01%
|
-1.52%
|
0.58%
|
2.65%
|
3.05%
|
EPS
2 |
-0.1800
|
-0.2800
|
1.170
|
2.330
|
-0.2400
|
0.0944
|
0.4255
|
0.4823
|
Free Cash Flow
1 |
181
|
142
|
422
|
618
|
155
|
-15.08
|
162.8
|
231.4
|
FCF margin
|
2.83%
|
2.52%
|
5.47%
|
6.51%
|
2.23%
|
-0.24%
|
2.27%
|
3.12%
|
FCF Conversion (EBITDA)
|
68.82%
|
56.8%
|
41.33%
|
49.2%
|
29.98%
|
-
|
31.9%
|
43.06%
|
FCF Conversion (Net income)
|
-
|
-
|
76.31%
|
54.21%
|
-
|
-
|
85.62%
|
102.18%
|
Dividend per Share
2 |
0.1000
|
-
|
0.1500
|
0.2500
|
0.2600
|
0.2720
|
0.2840
|
0.3062
|
Announcement Date
|
20-02-05
|
21-02-04
|
22-02-08
|
23-02-09
|
24-02-08
|
-
|
-
|
-
|
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
|
---|
Net sales
1 |
2,215
|
2,760
|
2,951
|
2,339
|
1,895
|
2,006
|
1,911
|
1,531
|
1,513
|
1,479
|
1,548
|
1,620
|
1,646
|
EBITDA
1 |
326
|
377
|
547
|
304
|
110
|
204
|
190
|
51
|
72
|
38
|
60.33
|
84
|
88.5
|
EBIT
1 |
245
|
313
|
483
|
241
|
48
|
144
|
129
|
-12
|
13
|
-17
|
0.09
|
28.75
|
32.9
|
Operating Margin
|
11.06%
|
11.34%
|
16.37%
|
10.3%
|
2.53%
|
7.18%
|
6.75%
|
-0.78%
|
0.86%
|
-1.15%
|
0.01%
|
1.78%
|
2%
|
Earnings before Tax (EBT)
1 |
178
|
305
|
467
|
225
|
13
|
128
|
119
|
-60
|
-320
|
-29
|
-8
|
20
|
27
|
Net income
1 |
159
|
251
|
385
|
189
|
315
|
103
|
89
|
-56
|
-242
|
-23
|
-4.35
|
15.8
|
20.5
|
Net margin
|
7.18%
|
9.09%
|
13.05%
|
8.08%
|
16.62%
|
5.13%
|
4.66%
|
-3.66%
|
-15.99%
|
-1.56%
|
-0.28%
|
0.98%
|
1.25%
|
EPS
2 |
0.3300
|
0.5100
|
0.7800
|
0.3900
|
0.6400
|
0.2200
|
0.1900
|
-0.1300
|
-0.5600
|
-0.0500
|
-0.0150
|
0.0350
|
0.0450
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.3500
|
-
|
-
|
Announcement Date
|
22-02-08
|
22-05-05
|
22-08-04
|
22-11-03
|
23-02-09
|
23-05-09
|
23-08-03
|
23-11-07
|
24-02-08
|
24-05-07
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,155
|
1,028
|
409
|
-
|
-
|
142
|
116
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
10
|
60
|
-
|
-
|
17.2
|
Leverage (Debt/EBITDA)
|
4.392
x
|
4.112
x
|
0.4006
x
|
-
|
-
|
0.472
x
|
0.2281
x
|
-
|
Free Cash Flow
1 |
181
|
142
|
422
|
618
|
155
|
-15.1
|
163
|
231
|
ROE (net income / shareholders' equity)
|
-2.8%
|
-4.7%
|
20.1%
|
30.6%
|
-2.6%
|
1.11%
|
5.01%
|
5.59%
|
ROA (Net income/ Total Assets)
|
-1.25%
|
-1.96%
|
9.01%
|
16.9%
|
-1.64%
|
0.51%
|
2.89%
|
3.08%
|
Assets
1 |
6,018
|
5,917
|
6,139
|
6,732
|
6,455
|
7,265
|
6,580
|
7,363
|
Book Value Per Share
2 |
6.220
|
5.730
|
6.890
|
9.270
|
8.730
|
8.530
|
8.600
|
8.800
|
Cash Flow per Share
2 |
0.9000
|
0.7800
|
1.360
|
1.720
|
0.7400
|
0.5200
|
0.8200
|
1.030
|
Capex
1 |
190
|
180
|
175
|
160
|
170
|
217
|
203
|
205
|
Capex / Sales
|
2.97%
|
3.19%
|
2.27%
|
1.69%
|
2.44%
|
3.4%
|
2.83%
|
2.76%
|
Announcement Date
|
20-02-05
|
21-02-04
|
22-02-08
|
23-02-09
|
24-02-08
|
-
|
-
|
-
|
Last Close Price
3.527
EUR Average target price
4.3
EUR Spread / Average Target +21.92% Consensus |
1st Jan change
|
Capi.
|
---|
| -10.62% | 37.3B | | +27.35% | 26.61B | | +6.98% | 19.85B | | +4.89% | 19.52B | | -13.77% | 19.46B | | +5.55% | 9.04B | | -25.45% | 8.16B | | -.--% | 7.87B | | +21.36% | 7.42B |
Other Steel
|