Market Closed -
Nyse
21:00:02 26/04/2024 BST
|
5-day change
|
1st Jan Change
|
21.48
USD
|
+2.38%
|
|
+14.26%
|
-32.18%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
823.1
|
2,501
|
4,199
|
2,966
|
1,654
|
1,124
|
-
|
-
|
Enterprise Value (EV)
1 |
823.1
|
2,501
|
4,199
|
2,966
|
1,654
|
2,505
|
2,603
|
2,694
|
P/E ratio
|
18.8
x
|
47.5
x
|
60.3
x
|
32.1
x
|
27.1
x
|
16.4
x
|
11.7
x
|
7.66
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.95
x
|
2.42
x
|
3.45
x
|
1.63
x
|
1.2
x
|
0.69
x
|
0.61
x
|
0.56
x
|
EV / Revenue
|
0.95
x
|
2.42
x
|
3.45
x
|
1.63
x
|
1.2
x
|
1.54
x
|
1.41
x
|
1.35
x
|
EV / EBITDA
|
9.03
x
|
21.2
x
|
27.5
x
|
14.5
x
|
10.1
x
|
11.3
x
|
9.35
x
|
8.18
x
|
EV / FCF
|
-4.06
x
|
-23.9
x
|
-23.7
x
|
-8.63
x
|
-
|
9.81
x
|
20
x
|
-
|
FCF Yield
|
-24.7%
|
-4.19%
|
-4.22%
|
-11.6%
|
-
|
10.2%
|
4.99%
|
-
|
Price to Book
|
1.95
x
|
5.19
x
|
6.04
x
|
3.6
x
|
-
|
1.17
x
|
1.06
x
|
0.93
x
|
Nbr of stocks (in thousands)
|
47,033
|
47,866
|
51,559
|
51,914
|
52,235
|
52,330
|
-
|
-
|
Reference price
2 |
17.50
|
52.24
|
81.44
|
57.14
|
31.67
|
21.48
|
21.48
|
21.48
|
Announcement Date
|
02/03/20
|
01/03/21
|
28/02/22
|
27/02/23
|
28/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
866.9
|
1,032
|
1,216
|
1,824
|
1,375
|
1,632
|
1,842
|
2,000
|
EBITDA
1 |
91.14
|
117.9
|
152.7
|
204.5
|
163
|
222.3
|
278.4
|
329.4
|
EBIT
1 |
51.61
|
71.5
|
95.43
|
133
|
82.22
|
134.5
|
176
|
225.1
|
Operating Margin
|
5.95%
|
6.93%
|
7.85%
|
7.29%
|
5.98%
|
8.24%
|
9.56%
|
11.25%
|
Earnings before Tax (EBT)
1 |
36.55
|
56.43
|
78.14
|
105.7
|
38.27
|
73.5
|
105.7
|
171.4
|
Net income
1 |
44.44
|
54.05
|
70.46
|
94.93
|
62.47
|
69.86
|
98.75
|
153.4
|
Net margin
|
5.13%
|
5.24%
|
5.8%
|
5.2%
|
4.54%
|
4.28%
|
5.36%
|
7.67%
|
EPS
2 |
0.9300
|
1.100
|
1.350
|
1.780
|
1.170
|
1.308
|
1.830
|
2.805
|
Free Cash Flow
1 |
-203
|
-104.8
|
-177.2
|
-343.6
|
-
|
255.2
|
130
|
-
|
FCF margin
|
-23.41%
|
-10.15%
|
-14.58%
|
-18.83%
|
-
|
15.64%
|
7.06%
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
114.83%
|
46.69%
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
365.36%
|
131.65%
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
02/03/20
|
01/03/21
|
28/02/22
|
27/02/23
|
28/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
2021 Q4
|
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
|
---|
Net sales
1 |
273.7
|
415.9
|
474
|
577.4
|
441.3
|
331.7
|
271
|
327.1
|
335.1
|
441.4
|
263.3
|
390
|
455.5
|
530.1
|
352
|
EBITDA
1 |
40.15
|
48.48
|
45.13
|
60.25
|
57.86
|
41.27
|
27.37
|
37.38
|
43.3
|
54.94
|
30.32
|
52.89
|
65.22
|
77.69
|
56.35
|
EBIT
1 |
23.64
|
32.04
|
28.69
|
43.05
|
38.94
|
22.31
|
9.097
|
17.62
|
21.43
|
34.08
|
7.198
|
31.25
|
42.86
|
54.45
|
32.54
|
Operating Margin
|
8.64%
|
7.7%
|
6.05%
|
7.46%
|
8.82%
|
6.73%
|
3.36%
|
5.39%
|
6.39%
|
7.72%
|
2.73%
|
8.01%
|
9.41%
|
10.27%
|
9.24%
|
Earnings before Tax (EBT)
1 |
19.09
|
28.43
|
21.6
|
37.8
|
31.39
|
14.92
|
1.054
|
8.418
|
10.79
|
18.01
|
-8.391
|
16.37
|
27
|
37.93
|
6.9
|
Net income
1 |
17.42
|
28.21
|
17.38
|
32.22
|
27.39
|
17.94
|
1.102
|
6.368
|
21.26
|
33.74
|
-6.965
|
15.17
|
25.86
|
36.1
|
15.33
|
Net margin
|
6.37%
|
6.78%
|
3.67%
|
5.58%
|
6.21%
|
5.41%
|
0.41%
|
1.95%
|
6.34%
|
7.64%
|
-2.65%
|
3.89%
|
5.68%
|
6.81%
|
4.35%
|
EPS
2 |
0.3300
|
0.5300
|
0.3200
|
0.6100
|
0.5100
|
0.3400
|
0.0200
|
0.1200
|
0.4000
|
0.6400
|
-0.1202
|
0.3010
|
0.4821
|
0.6715
|
0.1802
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
01/11/21
|
28/02/22
|
02/05/22
|
01/08/22
|
01/11/22
|
27/02/23
|
01/05/23
|
31/07/23
|
06/11/23
|
28/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
1,381
|
1,479
|
1,570
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
6.212
x
|
5.313
x
|
4.766
x
|
Free Cash Flow
1 |
-203
|
-105
|
-177
|
-344
|
-
|
255
|
130
|
-
|
ROE (net income / shareholders' equity)
|
11%
|
11%
|
10%
|
12.4%
|
-
|
7.88%
|
10.2%
|
13.4%
|
ROA (Net income/ Total Assets)
|
3.51%
|
3.09%
|
3.17%
|
3.72%
|
-
|
1.8%
|
1.8%
|
-
|
Assets
1 |
1,268
|
1,750
|
2,225
|
2,551
|
-
|
3,881
|
5,486
|
-
|
Book Value Per Share
2 |
8.980
|
10.10
|
13.50
|
15.90
|
-
|
18.40
|
20.30
|
23.20
|
Cash Flow per Share
2 |
1.610
|
2.230
|
-3.300
|
-6.350
|
-
|
3.080
|
3.670
|
4.060
|
Capex
1 |
6.67
|
2.21
|
4.9
|
5.3
|
-
|
5.2
|
5.83
|
-
|
Capex / Sales
|
0.77%
|
0.21%
|
0.4%
|
0.29%
|
-
|
0.32%
|
0.32%
|
-
|
Announcement Date
|
02/03/20
|
01/03/21
|
28/02/22
|
27/02/23
|
28/02/24
|
-
|
-
|
-
|
Last Close Price
21.48
USD Average target price
35
USD Spread / Average Target +62.94% Consensus |
1st Jan change
|
Capi.
|
---|
| -32.18% | 1.12B | | -25.98% | 1.01B | | +26.56% | 923M | | +38.70% | 562M | | +55.36% | 614M | | +25.30% | 505M | | +34.17% | 180M | | +27.78% | 160M | | -5.23% | 113M | | -6.03% | 61.49M |
Renewable Energy Services
|