Stock ACCYY ACCOR SA
Add to a list
To use this feature you must be a member
Log inSign up

Financials Accor SA OTC Markets

Equities

ACCYY

US00435F3091

Hotels, Motels & Cruise Lines

Market Closed - OTC Markets
Other stock markets
 20:46:17 31/05/2024 BST 		5-day change 1st Jan Change
8.67 USD -0.69% Intraday chart for Accor SA -1.92% +13.70%
05-31 Transcript : Accor SA - Shareholder/Analyst Call
05-29 Accor: 700th hotel in China with a Sofitel in Shanghai CF

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 11,118 7,621 7,346 6,005 9,000 9,476 - -
Enterprise Value (EV) 1 12,452 8,967 9,190 7,663 11,074 11,305 11,584 11,450
P/E ratio 26.9 x -3.84 x 150 x 16.8 x 15.6 x 17.6 x 15.5 x 14 x
Yield 2.51% - - 3.04% 3.03% 3.11% 3.41% 3.87%
Capitalization / Revenue 2.75 x 4.7 x 3.33 x 1.42 x 1.78 x 1.76 x 1.67 x 1.58 x
EV / Revenue 3.08 x 5.53 x 4.17 x 1.81 x 2.19 x 2.1 x 2.04 x 1.91 x
EV / EBITDA 15.1 x -22.9 x 418 x 11.4 x 11 x 10.2 x 9.64 x 8.76 x
EV / FCF 38.7 x -14.1 x -15.6 x 19.2 x 27.8 x 18.4 x 17.9 x 16.8 x
FCF Yield 2.59% -7.11% -6.4% 5.22% 3.59% 5.43% 5.58% 5.94%
Price to Book 1.66 x 1.89 x 1.82 x 1.41 x 2.26 x 2.07 x 2.15 x 2.05 x
Nbr of stocks (in thousands) 266,308 257,469 258,225 257,174 260,110 237,546 - -
Reference price 2 41.75 29.60 28.45 23.35 34.60 39.89 39.89 39.89
Announcement Date 20/02/20 24/02/21 24/02/22 23/02/23 22/02/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 4,049 1,621 2,204 4,224 5,056 5,393 5,673 5,987
EBITDA 1 825 -391 22 675 1,003 1,109 1,201 1,306
EBIT 1 497 -665 -228 447 723 830.6 910.4 1,006
Operating Margin 12.27% -41.02% -10.34% 10.58% 14.3% 15.4% 16.05% 16.8%
Earnings before Tax (EBT) 1 603 -2,309 -56 459 679 779.5 880.8 981.9
Net income 1 464 -1,988 85 402 633 612.2 645.1 704.6
Net margin 11.46% -122.64% 3.86% 9.52% 12.52% 11.35% 11.37% 11.77%
EPS 2 1.550 -7.710 0.1900 1.390 2.220 2.267 2.566 2.854
Free Cash Flow 1 322 -638 -588 400 398 614.1 646.3 679.9
FCF margin 7.95% -39.36% -26.68% 9.47% 7.87% 11.39% 11.39% 11.36%
FCF Conversion (EBITDA) 39.03% - - 59.26% 39.68% 55.39% 53.8% 52.04%
FCF Conversion (Net income) 69.4% - - 99.5% 62.88% 100.32% 100.19% 96.5%
Dividend per Share 2 1.050 - - 0.7100 1.050 1.241 1.360 1.543
Announcement Date 20/02/20 24/02/21 24/02/22 23/02/23 22/02/24 - - -
1EUR in Million2EUR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2019 S2 2020 S1 2020 S2 2021 S1 2021 Q3 2021 Q4 2021 S2 2022 Q1 2022 S1 2022 Q3 2022 S2 2023 S1 2023 S2 2024 Q1 2024 S1 2024 S2
Net sales 1 2,123 917 704 824 589 611 1,200 701 1,725 1,149 2,499 2,402 2,654 1,197 2,606 2,821
EBITDA 450 -227 -164 -120 - - 142 - 205 - 470 447 556 - 504.8 582.8
EBIT 263 -363 -302 -239 - - 11 - 99 - 348 316 407 - - -
Operating Margin 12.39% -39.59% -42.9% -29% - - 0.92% - 5.74% - 13.93% 13.16% 15.34% - - -
Earnings before Tax (EBT) 427 - - - - - - - - - - 306 - - - -
Net income 323 - -476 - - - - - - - 370 248 - - - -
Net margin 15.21% - -67.61% - - - - - - - 14.81% 10.32% - - - -
EPS 1.170 - - - - - - - - - - 0.8100 - - - -
Dividend per Share 1.050 - - - - - - - - - - - - - - -
Announcement Date 20/02/20 04/08/20 24/02/21 29/07/21 27/10/21 24/02/22 24/02/22 28/04/22 28/07/22 26/10/22 23/02/23 27/07/23 22/02/24 - - -
1EUR in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 1,334 1,346 1,844 1,658 2,074 1,829 2,108 1,974
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 1.617 x -3.442 x 83.82 x 2.456 x 2.068 x 1.65 x 1.755 x 1.511 x
Free Cash Flow 1 322 -638 -588 400 398 614 646 680
ROE (net income / shareholders' equity) 7.05% -36.4% -13% 8.61% 15.8% 12.7% 13.7% 14.4%
ROA (Net income/ Total Assets) 3.45% -16.2% -5.15% 3.58% 5.53% 5.45% 5.92% 6.28%
Assets 1 13,438 12,241 -1,652 11,242 11,445 11,230 10,902 11,211
Book Value Per Share 2 25.20 15.70 15.60 16.60 15.30 19.30 18.60 19.50
Cash Flow per Share 2 2.350 -1.770 -0.8900 1.940 2.520 3.510 3.890 4.430
Capex 1 319 175 354 343 478 256 269 286
Capex / Sales 7.88% 10.8% 16.06% 8.12% 9.45% 4.74% 4.74% 4.78%
Announcement Date 20/02/20 24/02/21 24/02/22 23/02/23 22/02/24 - - -
1EUR in Million2EUR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Accor SA

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
18
Last Close Price
39.89 EUR
Average target price
46.45 EUR
Spread / Average Target
+16.45%
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Other Hotels, Motels & Cruise Lines

1st Jan change Capi.
MARRIOTT INTERNATIONAL, INC. Stock Marriott International, Inc.
+2.51% 66.03B
HILTON WORLDWIDE HOLDINGS INC. Stock Hilton Worldwide Holdings Inc.
+10.17% 50.16B
INTERCONTINENTAL HOTELS GROUP PLC Stock Intercontinental Hotels Group PLC
+11.42% 16.24B
HYATT HOTELS CORPORATION Stock Hyatt Hotels Corporation
+13.08% 14.92B
THE INDIAN HOTELS COMPANY LIMITED Stock The Indian Hotels Company Limited
+26.89% 9.48B
MINOR INTERNATIONAL Stock Minor International
+4.24% 4.73B
HILTON GRAND VACATIONS INC. Stock Hilton Grand Vacations Inc.
+2.86% 4.29B
ASSET WORLD CORP Stock Asset World Corp
+6.74% 3.3B
EIH LIMITED Stock EIH Limited
+72.99% 3.23B
Other Hotels, Motels & Cruise Lines
  1. Stock Market
  2. Equities
  3. AC Stock
  4. ACCYY Stock
  5. Financials Accor SA