Real-time Estimate
Tradegate
08:17:23 2024-04-29 EDT
|
5-day change
|
1st Jan Change
|
1.662
EUR
|
+1.96%
|
|
+0.61%
|
-5.57%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,092
|
1,228
|
1,242
|
939.5
|
935.5
|
866.4
|
-
|
-
|
Enterprise Value (EV)
1 |
2,742
|
2,463
|
2,438
|
2,400
|
2,581
|
2,283
|
2,252
|
2,248
|
P/E ratio
|
19.2
x
|
4.05
x
|
30.4
x
|
14.6
x
|
-
|
9.48
x
|
7.34
x
|
6.65
x
|
Yield
|
3.59%
|
5.09%
|
5.37%
|
-
|
-
|
6.76%
|
7.98%
|
8.13%
|
Capitalization / Revenue
|
0.5
x
|
0.34
x
|
0.36
x
|
0.23
x
|
0.22
x
|
0.19
x
|
0.19
x
|
0.18
x
|
EV / Revenue
|
0.65
x
|
0.69
x
|
0.7
x
|
0.58
x
|
0.6
x
|
0.51
x
|
0.48
x
|
0.47
x
|
EV / EBITDA
|
5.11
x
|
6.02
x
|
6.32
x
|
5.13
x
|
5.62
x
|
4.48
x
|
4.04
x
|
3.83
x
|
EV / FCF
|
14.1
x
|
11.7
x
|
13.1
x
|
17.2
x
|
22.4
x
|
19.9
x
|
15
x
|
10.9
x
|
FCF Yield
|
7.11%
|
8.54%
|
7.64%
|
5.82%
|
4.46%
|
5.02%
|
6.65%
|
9.15%
|
Price to Book
|
2.53
x
|
1.91
x
|
1.79
x
|
1.25
x
|
-
|
1.2
x
|
1.08
x
|
0.96
x
|
Nbr of stocks (in thousands)
|
568,598
|
503,562
|
537,666
|
529,888
|
531,547
|
531,547
|
-
|
-
|
Reference price
2 |
3.680
|
2.438
|
2.310
|
1.773
|
1.760
|
1.630
|
1.630
|
1.630
|
Announcement Date
|
20-02-28
|
21-02-26
|
22-02-28
|
23-02-27
|
24-02-29
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
4,198
|
3,570
|
3,498
|
4,174
|
4,310
|
4,490
|
4,654
|
4,827
|
EBITDA
1 |
536.4
|
409
|
386
|
468.1
|
459
|
509.9
|
558
|
587.4
|
EBIT
1 |
330.5
|
225
|
179
|
255.2
|
238
|
304
|
340.9
|
364.2
|
Operating Margin
|
7.87%
|
6.3%
|
5.12%
|
6.11%
|
5.52%
|
6.77%
|
7.33%
|
7.54%
|
Earnings before Tax (EBT)
1 |
264.9
|
483.7
|
139
|
190.9
|
153
|
221
|
244
|
267
|
Net income
1 |
113.9
|
331.3
|
40.99
|
64.68
|
66
|
98.33
|
118
|
121
|
Net margin
|
2.71%
|
9.28%
|
1.17%
|
1.55%
|
1.53%
|
2.19%
|
2.54%
|
2.51%
|
EPS
2 |
0.1918
|
0.6013
|
0.0760
|
0.1212
|
-
|
0.1720
|
0.2220
|
0.2450
|
Free Cash Flow
1 |
195
|
210.3
|
186.2
|
139.8
|
115
|
114.5
|
149.7
|
205.7
|
FCF margin
|
4.64%
|
5.89%
|
5.32%
|
3.35%
|
2.67%
|
2.55%
|
3.22%
|
4.26%
|
FCF Conversion (EBITDA)
|
36.35%
|
51.42%
|
48.23%
|
29.86%
|
25.05%
|
22.46%
|
26.83%
|
35.01%
|
FCF Conversion (Net income)
|
171.23%
|
63.49%
|
454.13%
|
216.09%
|
174.24%
|
116.47%
|
126.84%
|
169.97%
|
Dividend per Share
2 |
0.1320
|
0.1240
|
0.1240
|
-
|
-
|
0.1102
|
0.1300
|
0.1325
|
Announcement Date
|
20-02-28
|
21-02-26
|
22-02-28
|
23-02-27
|
24-02-29
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
1,845
|
1,637
|
897.6
|
963.1
|
946.9
|
1,055
|
1,145
|
1,027
|
1,071
|
1,125
|
2,196
|
1,172
|
942
|
1,123
|
1,137
|
1,152
|
940.8
|
EBITDA
1 |
184
|
171.4
|
107.6
|
107
|
102.5
|
-
|
128
|
113.9
|
117.4
|
-
|
-
|
132
|
83
|
117
|
-
|
-
|
-
|
EBIT
1 |
91
|
78.31
|
58.69
|
41.95
|
51.9
|
79.1
|
70
|
63.8
|
64.8
|
68.52
|
133.3
|
73
|
32
|
53.5
|
-
|
-
|
-
|
Operating Margin
|
4.93%
|
4.78%
|
6.54%
|
4.36%
|
5.48%
|
7.5%
|
6.11%
|
6.21%
|
6.05%
|
6.09%
|
6.07%
|
6.23%
|
3.4%
|
4.77%
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
396.2
|
74.5
|
42.5
|
21.98
|
36.6
|
-
|
60
|
32.24
|
35.3
|
58.47
|
93.77
|
41
|
18
|
41
|
-
|
-
|
-
|
Net income
1 |
315.6
|
26.33
|
18.67
|
-4.306
|
10.6
|
29.31
|
20
|
5.179
|
12.7
|
22.79
|
35.49
|
15
|
15
|
20
|
-
|
-
|
-
|
Net margin
|
17.11%
|
1.61%
|
2.08%
|
-0.45%
|
1.12%
|
2.78%
|
1.75%
|
0.5%
|
1.19%
|
2.03%
|
1.62%
|
1.28%
|
1.59%
|
1.78%
|
-
|
-
|
-
|
EPS
|
-
|
-
|
0.0500
|
-0.0240
|
-
|
0.0700
|
0.0300
|
0.0212
|
-
|
0.0700
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
0.1240
|
-
|
-
|
0.0330
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-07-31
|
21-07-30
|
21-11-05
|
22-02-28
|
22-05-12
|
22-07-29
|
22-11-04
|
23-02-27
|
23-05-04
|
23-07-31
|
23-07-31
|
23-10-31
|
24-02-29
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
649
|
1,236
|
1,196
|
1,461
|
1,645
|
1,417
|
1,385
|
1,382
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.21
x
|
3.021
x
|
3.099
x
|
3.121
x
|
3.584
x
|
2.778
x
|
2.483
x
|
2.352
x
|
Free Cash Flow
1 |
195
|
210
|
186
|
140
|
115
|
115
|
150
|
206
|
ROE (net income / shareholders' equity)
|
12.5%
|
43.5%
|
5.91%
|
8.93%
|
9.18%
|
14.2%
|
17%
|
17.9%
|
ROA (Net income/ Total Assets)
|
2.92%
|
8.4%
|
1.06%
|
1.5%
|
1.49%
|
2.4%
|
2.6%
|
2.7%
|
Assets
1 |
3,898
|
3,945
|
3,865
|
4,323
|
4,437
|
4,097
|
4,538
|
4,481
|
Book Value Per Share
2 |
1.450
|
1.280
|
1.290
|
1.420
|
-
|
1.360
|
1.510
|
1.700
|
Cash Flow per Share
2 |
0.6200
|
0.5900
|
0.6100
|
0.5800
|
-
|
0.7500
|
-
|
-
|
Capex
1 |
172
|
114
|
144
|
168
|
199
|
204
|
207
|
217
|
Capex / Sales
|
4.09%
|
3.19%
|
4.12%
|
4.02%
|
4.62%
|
4.55%
|
4.45%
|
4.5%
|
Announcement Date
|
20-02-28
|
21-02-26
|
22-02-28
|
23-02-27
|
24-02-29
|
-
|
-
|
-
|
Last Close Price
1.63
EUR Average target price
2.341
EUR Spread / Average Target +43.63% Consensus |
1st Jan change
|
Capi.
|
---|
| -5.57% | 925M | | +7.73% | 14.59B | | +12.70% | 5.78B | | -22.04% | 2.04B | | -3.17% | 823M | | +2.63% | 819M | | -16.19% | 535M | | +45.28% | 493M | | +2.35% | 486M | | +6.48% | 252M |
Security Services
|