Market Closed -
OTC Markets
15:56:57 2024-05-28 EDT
|
5-day change
|
1st Jan Change
|
31
USD
|
+0.23%
|
|
-0.99%
|
-1.71%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
54,982
|
45,729
|
52,759
|
52,578
|
64,905
|
65,324
|
-
|
-
|
Enterprise Value (EV)
1 |
76,636
|
63,718
|
72,025
|
71,114
|
81,031
|
81,763
|
79,982
|
79,070
|
P/E ratio
|
17
x
|
37
x
|
20.6
x
|
12.5
x
|
13.9
x
|
13.5
x
|
12.6
x
|
11.8
x
|
Yield
|
3.08%
|
2.51%
|
3.12%
|
4.29%
|
3.96%
|
4.2%
|
4.51%
|
4.84%
|
Capitalization / Revenue
|
1.14
x
|
1.06
x
|
1.07
x
|
0.85
x
|
0.94
x
|
0.91
x
|
0.89
x
|
0.86
x
|
EV / Revenue
|
1.59
x
|
1.47
x
|
1.46
x
|
1.15
x
|
1.18
x
|
1.14
x
|
1.08
x
|
1.04
x
|
EV / EBITDA
|
9.02
x
|
10.8
x
|
9.14
x
|
6.96
x
|
6.77
x
|
6.55
x
|
6.14
x
|
5.84
x
|
EV / FCF
|
18.2
x
|
16
x
|
13.6
x
|
17.2
x
|
12.2
x
|
15.8
x
|
14.8
x
|
13
x
|
FCF Yield
|
5.48%
|
6.26%
|
7.33%
|
5.83%
|
8.18%
|
6.33%
|
6.76%
|
7.72%
|
Price to Book
|
2.69
x
|
2.19
x
|
2.38
x
|
2.05
x
|
2.3
x
|
2.16
x
|
1.96
x
|
1.81
x
|
Nbr of stocks (in thousands)
|
555,375
|
562,062
|
567,846
|
563,597
|
570,844
|
570,513
|
-
|
-
|
Reference price
2 |
99.00
|
81.36
|
92.91
|
93.29
|
113.7
|
114.5
|
114.5
|
114.5
|
Announcement Date
|
20-02-05
|
21-02-05
|
22-02-04
|
23-02-09
|
24-02-07
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
48,053
|
43,234
|
49,396
|
61,675
|
68,838
|
71,468
|
73,784
|
75,963
|
EBITDA
1 |
8,497
|
5,919
|
7,884
|
10,215
|
11,964
|
12,477
|
13,033
|
13,546
|
EBIT
1 |
5,734
|
2,859
|
4,723
|
6,824
|
8,357
|
8,761
|
9,151
|
9,601
|
Operating Margin
|
11.93%
|
6.61%
|
9.56%
|
11.06%
|
12.14%
|
12.26%
|
12.4%
|
12.64%
|
Earnings before Tax (EBT)
1 |
5,042
|
1,823
|
3,820
|
6,154
|
7,019
|
7,464
|
7,970
|
8,439
|
Net income
1 |
3,260
|
1,242
|
2,597
|
4,259
|
4,702
|
4,970
|
5,292
|
5,596
|
Net margin
|
6.78%
|
2.87%
|
5.26%
|
6.91%
|
6.83%
|
6.95%
|
7.17%
|
7.37%
|
EPS
2 |
5.820
|
2.200
|
4.510
|
7.470
|
8.180
|
8.479
|
9.078
|
9.668
|
Free Cash Flow
1 |
4,201
|
3,990
|
5,282
|
4,146
|
6,628
|
5,176
|
5,408
|
6,103
|
FCF margin
|
8.74%
|
9.23%
|
10.69%
|
6.72%
|
9.63%
|
7.24%
|
7.33%
|
8.03%
|
FCF Conversion (EBITDA)
|
49.44%
|
67.41%
|
67%
|
40.59%
|
55.4%
|
41.49%
|
41.49%
|
45.06%
|
FCF Conversion (Net income)
|
128.87%
|
321.26%
|
203.39%
|
97.35%
|
140.96%
|
104.14%
|
102.19%
|
109.06%
|
Dividend per Share
2 |
3.050
|
2.040
|
2.900
|
4.000
|
4.500
|
4.806
|
5.167
|
5.544
|
Announcement Date
|
20-02-05
|
21-02-05
|
22-02-04
|
23-02-09
|
24-02-07
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 S1
|
2024 S2
|
---|
Net sales
1 |
26,324
|
18,493
|
24,741
|
22,607
|
13,238
|
13,551
|
26,789
|
12,847
|
15,670
|
28,517
|
16,703
|
16,455
|
33,158
|
15,002
|
17,363
|
32,365
|
18,272
|
18,201
|
36,473
|
15,725
|
33,867
|
37,174
|
EBITDA
|
-
|
1,803
|
-
|
-
|
-
|
-
|
4,752
|
-
|
-
|
4,526
|
-
|
-
|
5,689
|
-
|
-
|
5,309
|
-
|
-
|
6,655
|
-
|
-
|
-
|
EBIT
|
3,445
|
267
|
2,592
|
1,598
|
-
|
-
|
3,125
|
-
|
-
|
2,890
|
-
|
-
|
3,934
|
-
|
-
|
3,393
|
-
|
-
|
4,964
|
-
|
-
|
-
|
Operating Margin
|
13.09%
|
1.44%
|
10.48%
|
7.07%
|
-
|
-
|
11.67%
|
-
|
-
|
10.13%
|
-
|
-
|
11.86%
|
-
|
-
|
10.48%
|
-
|
-
|
13.61%
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-312
|
-
|
1,165
|
-
|
-
|
2,655
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,053
|
-
|
-
|
3,966
|
-
|
-
|
-
|
Net income
|
1,901
|
-294
|
-
|
682
|
-
|
-
|
1,915
|
-
|
-
|
1,900
|
-
|
-
|
2,359
|
-
|
-
|
2,089
|
-
|
-
|
2,613
|
-
|
-
|
-
|
Net margin
|
7.22%
|
-1.59%
|
-
|
3.02%
|
-
|
-
|
7.15%
|
-
|
-
|
6.66%
|
-
|
-
|
7.11%
|
-
|
-
|
6.45%
|
-
|
-
|
7.16%
|
-
|
-
|
-
|
EPS
|
-
|
-0.5300
|
-
|
-
|
-
|
-
|
3.320
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3.650
|
-
|
-
|
4.530
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3.000
|
-
|
-
|
1.050
|
-
|
-
|
3.450
|
-
|
-
|
-
|
Announcement Date
|
20-02-05
|
20-07-31
|
21-02-05
|
21-07-30
|
21-10-19
|
22-02-04
|
22-02-04
|
22-04-21
|
22-07-29
|
22-07-29
|
22-10-25
|
23-02-09
|
23-02-09
|
23-04-25
|
23-07-28
|
23-07-28
|
23-10-26
|
24-02-07
|
24-02-07
|
24-04-25
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
21,654
|
17,989
|
19,266
|
18,536
|
16,126
|
16,439
|
14,658
|
13,746
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.548
x
|
3.039
x
|
2.444
x
|
1.815
x
|
1.348
x
|
1.318
x
|
1.125
x
|
1.015
x
|
Free Cash Flow
1 |
4,201
|
3,990
|
5,282
|
4,146
|
6,628
|
5,176
|
5,408
|
6,103
|
ROE (net income / shareholders' equity)
|
16.5%
|
6.01%
|
11.8%
|
17.4%
|
17.4%
|
16.4%
|
16.3%
|
16%
|
ROA (Net income/ Total Assets)
|
3.95%
|
1.97%
|
2.72%
|
4%
|
4.08%
|
4.09%
|
4.24%
|
4.35%
|
Assets
1 |
82,545
|
62,950
|
95,594
|
106,404
|
115,273
|
121,628
|
124,713
|
128,736
|
Book Value Per Share
2 |
36.80
|
37.10
|
39.00
|
45.50
|
49.50
|
53.10
|
58.50
|
63.30
|
Cash Flow per Share
2 |
12.70
|
11.80
|
13.60
|
16.50
|
13.50
|
15.00
|
15.90
|
17.60
|
Capex
1 |
2,314
|
2,079
|
1,892
|
3,292
|
3,140
|
4,026
|
4,018
|
4,045
|
Capex / Sales
|
4.82%
|
4.81%
|
3.83%
|
5.34%
|
4.56%
|
5.63%
|
5.45%
|
5.33%
|
Announcement Date
|
20-02-05
|
21-02-05
|
22-02-04
|
23-02-09
|
24-02-07
|
-
|
-
|
-
|
Last Close Price
114.5
EUR Average target price
133.3
EUR Spread / Average Target +16.39% Consensus |
1st Jan change
|
Capi.
|
---|
| +3.69% | 60.37B | | +29.58% | 41.49B | | +18.09% | 33.04B | | +10.54% | 29.16B | | +18.31% | 21.68B | | +10.92% | 19.14B | | +82.74% | 18.74B | | +37.36% | 17.46B | | +14.59% | 15.52B |
Other Construction & Engineering
|