Real-time Estimate
Tradegate
04:10:06 2024-06-26 EDT
|
5-day change
|
1st Jan Change
|
32.65
EUR
|
+4.48%
|
|
+2.78%
|
+16.70%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,918
|
1,605
|
2,521
|
2,957
|
-
|
-
|
Enterprise Value (EV)
1 |
1,918
|
1,995
|
2,521
|
3,416
|
3,442
|
3,471
|
P/E ratio
|
21.4
x
|
12
x
|
17.3
x
|
18.3
x
|
17.1
x
|
16.4
x
|
Yield
|
-
|
1.86%
|
-
|
1.38%
|
1.47%
|
1.53%
|
Capitalization / Revenue
|
-
|
1.16
x
|
1.7
x
|
1.86
x
|
1.73
x
|
1.61
x
|
EV / Revenue
|
-
|
1.45
x
|
1.7
x
|
2.15
x
|
2.02
x
|
1.89
x
|
EV / EBITDA
|
-
|
6.08
x
|
6.6
x
|
8.56
x
|
8.08
x
|
7.53
x
|
EV / FCF
|
-
|
23.8
x
|
-
|
54.2
x
|
46.5
x
|
44.5
x
|
FCF Yield
|
-
|
4.2%
|
-
|
1.84%
|
2.15%
|
2.25%
|
Price to Book
|
-
|
1.96
x
|
-
|
2.8
x
|
2.49
x
|
2.23
x
|
Nbr of stocks (in thousands)
|
90,700
|
90,700
|
90,700
|
90,700
|
-
|
-
|
Reference price
2 |
21.15
|
17.70
|
27.80
|
32.60
|
32.60
|
32.60
|
Announcement Date
|
22-04-20
|
23-03-30
|
24-03-27
|
-
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
1,379
|
1,487
|
1,586
|
1,705
|
1,840
|
EBITDA
1 |
-
|
328.3
|
382.2
|
399
|
426
|
461
|
EBIT
1 |
-
|
192.5
|
227.1
|
235
|
247
|
262
|
Operating Margin
|
-
|
13.95%
|
15.27%
|
14.82%
|
14.49%
|
14.24%
|
Earnings before Tax (EBT)
1 |
-
|
179.9
|
210.6
|
229
|
241
|
252
|
Net income
1 |
89.55
|
133.7
|
145.7
|
162
|
173
|
181
|
Net margin
|
-
|
9.69%
|
9.8%
|
10.21%
|
10.15%
|
9.84%
|
EPS
2 |
0.9870
|
1.474
|
1.607
|
1.780
|
1.910
|
1.990
|
Free Cash Flow
1 |
-
|
83.76
|
-
|
63
|
74
|
78
|
FCF margin
|
-
|
6.07%
|
-
|
3.97%
|
4.34%
|
4.24%
|
FCF Conversion (EBITDA)
|
-
|
25.52%
|
-
|
15.79%
|
17.37%
|
16.92%
|
FCF Conversion (Net income)
|
-
|
62.65%
|
-
|
38.89%
|
42.77%
|
43.09%
|
Dividend per Share
2 |
-
|
0.3300
|
-
|
0.4500
|
0.4800
|
0.5000
|
Announcement Date
|
22-04-20
|
23-03-30
|
24-03-27
|
-
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
390
|
-
|
459
|
485
|
514
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
1.187
x
|
-
|
1.15
x
|
1.138
x
|
1.115
x
|
Free Cash Flow
1 |
-
|
83.8
|
-
|
63
|
74
|
78
|
ROE (net income / shareholders' equity)
|
-
|
-
|
-
|
-
|
-
|
-
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
-
|
9.050
|
-
|
11.70
|
13.10
|
14.60
|
Cash Flow per Share
2 |
-
|
2.370
|
-
|
0.6900
|
0.8200
|
0.8600
|
Capex
1 |
-
|
131
|
-
|
228
|
263
|
283
|
Capex / Sales
|
-
|
9.51%
|
-
|
14.38%
|
15.43%
|
15.38%
|
Announcement Date
|
22-04-20
|
23-03-30
|
24-03-27
|
-
|
-
|
-
|
Last Close Price
32.6
EUR Average target price
38
EUR Spread / Average Target +16.56% Consensus |
1st Jan change
|
Capi.
|
---|
| +7.42% | 212B | | -2.45% | 59.38B | | +26.54% | 12.83B | | +45.14% | 8.46B | | -21.02% | 3.1B | | +13.70% | 3.14B | | +11.84% | 2.16B | | -15.79% | 2.09B | | -5.02% | 1.52B |
Industrial Gas
|