Real-time Estimate
Tradegate
04:26:16 2024-06-27 EDT
|
5-day change
|
1st Jan Change
|
1.323
EUR
|
-15.99%
|
|
+11.21%
|
+1.34%
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
148.2
|
115.4
|
88.66
|
336.3
|
568.8
|
602.4
|
-
|
-
|
Enterprise Value (EV)
1 |
376.8
|
446
|
618.5
|
269.5
|
489.8
|
534.8
|
2,149
|
457.3
|
P/E ratio
|
-60.6
x
|
-3.64
x
|
-0.21
x
|
7.88
x
|
-8.94
x
|
13.6
x
|
12.3
x
|
9.95
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.09
x
|
0.1
x
|
0.09
x
|
0.21
x
|
0.3
x
|
0.3
x
|
0.3
x
|
0.29
x
|
EV / Revenue
|
0.24
x
|
0.38
x
|
0.66
x
|
0.17
x
|
0.26
x
|
0.27
x
|
1.07
x
|
0.22
x
|
EV / EBITDA
|
4.48
x
|
-4.02
x
|
-3.68
x
|
1.72
x
|
3.57
x
|
3.14
x
|
5.55
x
|
2.27
x
|
EV / FCF
|
117
x
|
-16.3
x
|
-2.2
x
|
10
x
|
-7.76
x
|
-267
x
|
70.4
x
|
10.1
x
|
FCF Yield
|
0.85%
|
-6.14%
|
-45.5%
|
9.96%
|
-12.9%
|
-0.37%
|
1.42%
|
9.93%
|
Price to Book
|
7.95
x
|
-2.75
x
|
-
|
-0.06
x
|
-1.38
x
|
2.76
x
|
2.31
x
|
1.94
x
|
Nbr of stocks (in thousands)
|
9,535
|
9,620
|
9,796
|
415,167
|
454,294
|
454,300
|
-
|
-
|
Reference price
2 |
15.54
|
12.00
|
9.050
|
0.8100
|
1.252
|
1.326
|
1.326
|
1.326
|
Announcement Date
|
19-11-26
|
20-11-25
|
21-12-01
|
22-12-01
|
23-12-01
|
-
|
-
|
-
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,595
|
1,172
|
937.2
|
1,612
|
1,915
|
1,977
|
2,006
|
2,077
|
EBITDA
1 |
84.12
|
-110.9
|
-168.2
|
156.5
|
137.1
|
170.2
|
387.2
|
201.8
|
EBIT
1 |
30.9
|
-171.5
|
-236.7
|
98.6
|
90.1
|
109
|
208.2
|
140
|
Operating Margin
|
1.94%
|
-14.64%
|
-25.26%
|
6.12%
|
4.71%
|
5.51%
|
10.38%
|
6.74%
|
Earnings before Tax (EBT)
1 |
1.3
|
-328.3
|
-317.3
|
339.1
|
-50.5
|
91.7
|
104.4
|
123.6
|
Net income
1 |
-33
|
-336.2
|
-341.3
|
291.3
|
-63.2
|
47.08
|
58.78
|
73.52
|
Net margin
|
-2.07%
|
-28.7%
|
-36.42%
|
18.07%
|
-3.3%
|
2.38%
|
2.93%
|
3.54%
|
EPS
2 |
-0.2566
|
-3.301
|
-43.67
|
0.1028
|
-0.1400
|
0.0975
|
0.1080
|
0.1333
|
Free Cash Flow
1 |
3.214
|
-27.4
|
-281.2
|
26.84
|
-63.1
|
-2
|
30.5
|
45.4
|
FCF margin
|
0.2%
|
-2.34%
|
-30%
|
1.66%
|
-3.3%
|
-0.1%
|
1.52%
|
2.19%
|
FCF Conversion (EBITDA)
|
3.82%
|
-
|
-
|
17.15%
|
-
|
-
|
7.88%
|
22.5%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
9.21%
|
-
|
-
|
51.89%
|
61.75%
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
19-11-26
|
20-11-25
|
21-12-01
|
22-12-01
|
23-12-01
|
-
|
-
|
-
|
Fiscal Period: September |
2020 S1
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
---|
Net sales
1 |
-
|
355.5
|
359.8
|
566.5
|
574.1
|
351.8
|
390
|
429.8
|
640.6
|
368.6
|
428
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-125.6
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-04-21
|
22-01-20
|
22-04-19
|
22-09-01
|
22-12-01
|
23-01-18
|
23-04-18
|
23-07-18
|
23-12-01
|
24-01-23
|
24-04-23
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
229
|
331
|
530
|
-
|
-
|
-
|
1,546
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
66.8
|
79
|
67.6
|
-
|
145
|
Leverage (Debt/EBITDA)
|
2.718
x
|
-2.981
x
|
-3.15
x
|
-
|
-
|
-
|
3.993
x
|
-
|
Free Cash Flow
1 |
3.21
|
-27.4
|
-281
|
26.8
|
-63.1
|
-2
|
30.5
|
45.4
|
ROE (net income / shareholders' equity)
|
-12.3%
|
-200%
|
-
|
-
|
-
|
16%
|
17.7%
|
18.2%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-1.53%
|
2.6%
|
3.2%
|
3.9%
|
Assets
1 |
-
|
-
|
-
|
-
|
4,136
|
1,811
|
1,837
|
1,885
|
Book Value Per Share
2 |
1.960
|
-4.360
|
-
|
-12.60
|
-0.9000
|
0.4800
|
0.5800
|
0.6900
|
Cash Flow per Share
2 |
0.4800
|
0.0900
|
1.010
|
3.030
|
0.7000
|
0.3000
|
0.3000
|
-
|
Capex
1 |
58
|
40.1
|
38.7
|
58.2
|
119
|
93.4
|
93.8
|
99.4
|
Capex / Sales
|
3.63%
|
3.42%
|
4.13%
|
3.61%
|
6.2%
|
4.72%
|
4.68%
|
4.79%
|
Announcement Date
|
19-11-26
|
20-11-25
|
21-12-01
|
22-12-01
|
23-12-01
|
-
|
-
|
-
|
Last Close Price
1.326
EUR Average target price
2.12
EUR Spread / Average Target +59.88% Consensus |
1st Jan change
|
Capi.
|
---|
| +0.45% | 10.54B | | -17.67% | 6.78B | | -9.09% | 5.89B | | +3.85% | 5.62B | | -20.23% | 3.21B | | +4.09% | 2.49B | | -3.17% | 2.4B | | +15.38% | 2.27B | | +15.44% | 2.12B |
Hotels & Motels
|