Market Closed -
Nyse
16:00:02 2024-05-01 EDT
|
5-day change
|
1st Jan Change
|
39.46
USD
|
+1.54%
|
|
-4.04%
|
+16.20%
|
Fiscal Period: June |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,801
|
2,028
|
1,800
|
946.6
|
1,387
|
-
|
-
|
Enterprise Value (EV)
1 |
928.4
|
1,520
|
2,697
|
1,718
|
2,203
|
2,210
|
2,145
|
P/E ratio
|
-
|
-4.83
x
|
-9.12
x
|
1.9
x
|
-10.7
x
|
-14.4
x
|
-14.7
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
2.36
x
|
11.2
x
|
1.04
x
|
1.65
x
|
1.31
x
|
1.14
x
|
1.1
x
|
EV / Revenue
|
1.22
x
|
8.42
x
|
1.56
x
|
2.99
x
|
2.09
x
|
1.82
x
|
1.7
x
|
EV / EBITDA
|
-10.9
x
|
-5.61
x
|
20.2
x
|
-14
x
|
26
x
|
12.7
x
|
11.5
x
|
EV / FCF
|
-2.61
x
|
-2.05
x
|
-4.38
x
|
-1.9
x
|
-6.7
x
|
19.1
x
|
15.5
x
|
FCF Yield
|
-38.4%
|
-48.8%
|
-22.8%
|
-52.7%
|
-14.9%
|
5.25%
|
6.43%
|
Price to Book
|
0.63
x
|
0.83
x
|
0.92
x
|
0.37
x
|
0.57
x
|
0.6
x
|
0.63
x
|
Nbr of stocks (in thousands)
|
24,019
|
24,148
|
34,213
|
34,559
|
35,139
|
-
|
-
|
Reference price
2 |
75.00
|
83.97
|
52.62
|
27.39
|
39.46
|
39.46
|
39.46
|
Announcement Date
|
20-08-14
|
21-08-23
|
22-08-19
|
23-08-22
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,049
|
762.9
|
180.4
|
1,725
|
573.8
|
1,056
|
1,216
|
1,265
|
EBITDA
1 |
-
|
-85.46
|
-271
|
133.6
|
-122.5
|
84.86
|
174.5
|
185.9
|
EBIT
1 |
-
|
-190.4
|
-450.2
|
-102.7
|
-273
|
-208.6
|
-71.7
|
-91.66
|
Operating Margin
|
-
|
-24.95%
|
-249.56%
|
-5.95%
|
-47.58%
|
-19.76%
|
-5.9%
|
-7.24%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-439.8
|
-215.9
|
275.4
|
-251.1
|
-159.6
|
-172
|
Net income
1 |
-17.89
|
17.23
|
-412.1
|
-194.4
|
502.8
|
-130.9
|
-98.57
|
-97.66
|
Net margin
|
-1.71%
|
2.26%
|
-228.43%
|
-11.27%
|
87.62%
|
-12.39%
|
-8.11%
|
-7.72%
|
EPS
2 |
-
|
-
|
-17.39
|
-5.770
|
14.40
|
-3.691
|
-2.749
|
-2.681
|
Free Cash Flow
1 |
-
|
-356.4
|
-741.6
|
-615.4
|
-905.4
|
-328.8
|
116
|
138
|
FCF margin
|
-
|
-46.71%
|
-411.1%
|
-35.68%
|
-157.78%
|
-31.14%
|
9.54%
|
10.91%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
66.48%
|
74.24%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
19-12-03
|
20-08-14
|
21-08-23
|
22-08-19
|
23-08-22
|
-
|
-
|
-
|
Fiscal Period: June |
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
|
2025 Q3
|
---|
Net sales
1 |
294.5
|
516.4
|
460.1
|
453.5
|
401.2
|
642.2
|
363.3
|
129.1
|
118
|
314.2
|
324.7
|
297.6
|
250.8
|
302.7
|
293.8
|
EBITDA
1 |
10.26
|
57.9
|
40.05
|
0.714
|
2.779
|
110.8
|
19.43
|
-59.83
|
-57.88
|
51.43
|
61.65
|
37.68
|
12
|
39
|
49
|
EBIT
1 |
-83.34
|
35.35
|
2.043
|
-56.75
|
-44.85
|
73.95
|
-70.26
|
-70.34
|
-69.79
|
-159.7
|
2.702
|
-21.2
|
-69.12
|
-60.02
|
-63.13
|
Operating Margin
|
-28.3%
|
6.84%
|
0.44%
|
-12.51%
|
-11.18%
|
11.52%
|
-19.34%
|
-54.49%
|
-59.14%
|
-50.83%
|
0.83%
|
-7.13%
|
-27.56%
|
-19.83%
|
-21.49%
|
Earnings before Tax (EBT)
1 |
-104.9
|
9.082
|
-12.99
|
-116.5
|
-41.54
|
72.09
|
-62.63
|
474.7
|
-23.22
|
-180.7
|
-23.91
|
-46.67
|
-68.68
|
-58.03
|
-67.07
|
Net income
1 |
-86.85
|
2.271
|
-17.49
|
-99.94
|
-44.76
|
67.58
|
-56.85
|
536.8
|
66.42
|
-173.2
|
-7.095
|
-27.46
|
-58.38
|
-49.33
|
-57.01
|
Net margin
|
-29.49%
|
0.44%
|
-3.8%
|
-22.04%
|
-11.16%
|
10.52%
|
-15.65%
|
415.8%
|
56.29%
|
-55.15%
|
-2.19%
|
-9.23%
|
-23.28%
|
-16.3%
|
-19.4%
|
EPS
2 |
-2.550
|
0.0700
|
-0.5100
|
-3.000
|
-1.300
|
1.950
|
-1.640
|
15.24
|
1.890
|
-4.910
|
-0.1911
|
-0.7465
|
-0.6817
|
-1.159
|
-0.3473
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
21-11-09
|
22-02-09
|
22-05-09
|
22-08-19
|
22-11-09
|
23-02-09
|
23-05-10
|
23-08-22
|
23-11-08
|
24-02-05
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
897
|
772
|
816
|
824
|
759
|
Net Cash position
1 |
-
|
873
|
508
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
6.717
x
|
-6.299
x
|
9.616
x
|
4.721
x
|
4.082
x
|
Free Cash Flow
1 |
-
|
-356
|
-742
|
-615
|
-905
|
-329
|
116
|
138
|
ROE (net income / shareholders' equity)
|
-
|
-4.19%
|
-14.7%
|
-4.65%
|
22.1%
|
-6.66%
|
-9.13%
|
-8.68%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-9.72%
|
-1.78%
|
9.58%
|
-4.08%
|
-6.56%
|
-7.09%
|
Assets
1 |
-
|
-
|
4,241
|
10,933
|
5,248
|
3,207
|
1,503
|
1,378
|
Book Value Per Share
2 |
-
|
118.0
|
101.0
|
57.30
|
74.50
|
69.10
|
65.30
|
62.70
|
Cash Flow per Share
2 |
-
|
4.000
|
-12.00
|
4.130
|
-
|
2.050
|
2.410
|
3.310
|
Capex
1 |
-
|
452
|
452
|
757
|
1,059
|
263
|
52
|
49
|
Capex / Sales
|
-
|
59.3%
|
250.64%
|
43.88%
|
184.55%
|
24.95%
|
4.28%
|
3.87%
|
Announcement Date
|
19-12-03
|
20-08-14
|
21-08-23
|
22-08-19
|
23-08-22
|
-
|
-
|
-
|
Last Close Price
39.46
USD Average target price
42.5
USD Spread / Average Target +7.70% Consensus |
1st Jan change
|
Capi.
|
---|
| +16.20% | 1.39B | | +6.28% | 17.8B | | -6.59% | 17.31B | | -0.50% | 10.47B | | +16.05% | 7.72B | | +1.65% | 6.66B | | -8.24% | 3.2B | | +24.49% | 2.89B | | +5.32% | 2.85B | | -3.33% | 2.17B |
Other Entertainment Production
|