Market Closed -
Nyse
21:00:07 03/05/2024 BST
|
5-day change
|
1st Jan Change
|
33.14
USD
|
+1.50%
|
|
-1.95%
|
+46.12%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
848.3
|
1,464
|
5,494
|
9,301
|
6,816
|
10,300
|
-
|
-
|
Enterprise Value (EV)
1 |
4,607
|
4,466
|
7,619
|
10,485
|
8,354
|
11,700
|
11,230
|
11,232
|
P/E ratio
|
-2.57
x
|
-1.17
x
|
-28.7
x
|
5.37
x
|
29.1
x
|
46.2
x
|
12.3
x
|
11.9
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.19
x
|
0.42
x
|
1.19
x
|
1.3
x
|
1.46
x
|
2.32
x
|
1.98
x
|
1.9
x
|
EV / Revenue
|
1.05
x
|
1.28
x
|
1.65
x
|
1.47
x
|
1.78
x
|
2.63
x
|
2.15
x
|
2.07
x
|
EV / EBITDA
|
3.69
x
|
4.46
x
|
4.71
x
|
3.38
x
|
7.46
x
|
10
x
|
5.4
x
|
5.44
x
|
EV / FCF
|
74.3
x
|
-32.2
x
|
8.03
x
|
4.97
x
|
-36.5
x
|
40.6
x
|
10.1
x
|
10.5
x
|
FCF Yield
|
1.35%
|
-3.11%
|
12.5%
|
20.1%
|
-2.74%
|
2.46%
|
9.86%
|
9.5%
|
Price to Book
|
0.13
x
|
0.26
x
|
0.94
x
|
1.41
x
|
0.99
x
|
1.39
x
|
1.27
x
|
-
|
Nbr of stocks (in thousands)
|
297,648
|
268,672
|
313,930
|
300,136
|
300,544
|
310,807
|
-
|
-
|
Reference price
2 |
2.850
|
5.450
|
17.50
|
30.99
|
22.68
|
33.14
|
33.14
|
33.14
|
Announcement Date
|
12/02/20
|
17/02/21
|
16/02/22
|
15/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
4,409
|
3,492
|
4,619
|
7,138
|
4,682
|
4,442
|
5,213
|
5,421
|
EBITDA
1 |
1,248
|
1,002
|
1,617
|
3,103
|
1,121
|
1,169
|
2,079
|
2,063
|
EBIT
1 |
-987
|
-953.4
|
23.86
|
2,574
|
453.1
|
394.8
|
1,280
|
1,193
|
Operating Margin
|
-22.39%
|
-27.31%
|
0.52%
|
36.06%
|
9.68%
|
8.89%
|
24.56%
|
22%
|
Earnings before Tax (EBT)
1 |
-367.2
|
-1,658
|
-228.2
|
2,475
|
417.8
|
234.2
|
1,121
|
1,361
|
Net income
1 |
-340.1
|
-1,268
|
-186.9
|
1,899
|
242.9
|
206.6
|
807.5
|
864.6
|
Net margin
|
-7.71%
|
-36.31%
|
-4.05%
|
26.6%
|
5.19%
|
4.65%
|
15.49%
|
15.95%
|
EPS
2 |
-1.110
|
-4.650
|
-0.6100
|
5.770
|
0.7800
|
0.7168
|
2.704
|
2.782
|
Free Cash Flow
1 |
61.97
|
-138.7
|
949.3
|
2,108
|
-228.6
|
288.1
|
1,107
|
1,067
|
FCF margin
|
1.41%
|
-3.97%
|
20.55%
|
29.53%
|
-4.88%
|
6.49%
|
21.24%
|
19.68%
|
FCF Conversion (EBITDA)
|
4.97%
|
-
|
58.7%
|
67.93%
|
-
|
24.64%
|
53.25%
|
51.7%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
111%
|
-
|
139.43%
|
137.09%
|
123.39%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
12/02/20
|
17/02/21
|
16/02/22
|
15/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
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
|
2025 Q2
|
---|
Net sales
1 |
2,394
|
786.8
|
2,202
|
2,065
|
2,085
|
1,408
|
953.3
|
1,126
|
1,194
|
1,122
|
989.1
|
1,094
|
1,259
|
1,350
|
1,247
|
EBITDA
1 |
420.3
|
706.9
|
953.3
|
878.1
|
564.7
|
413.8
|
113.1
|
271.2
|
322.4
|
262.1
|
179.9
|
278.3
|
436.2
|
511.6
|
420.1
|
EBIT
1 |
1,256
|
-204.6
|
1,062
|
774.2
|
942.8
|
331.5
|
-88.94
|
55.73
|
154.8
|
65.16
|
-13.38
|
91.77
|
260.9
|
311.9
|
216.3
|
Operating Margin
|
52.47%
|
-26%
|
48.21%
|
37.5%
|
45.21%
|
23.54%
|
-9.33%
|
4.95%
|
12.97%
|
5.81%
|
-1.35%
|
8.39%
|
20.72%
|
23.1%
|
17.34%
|
Earnings before Tax (EBT)
1 |
1,222
|
-227.8
|
1,038
|
730.3
|
934.5
|
323.4
|
-97.77
|
46.3
|
145.9
|
58.32
|
-38.37
|
53.59
|
189.6
|
290.6
|
222.2
|
Net income
1 |
901.4
|
-156.4
|
765.1
|
559.8
|
730.3
|
213.4
|
-83.08
|
17.81
|
94.76
|
36.34
|
-30.24
|
35.92
|
153.9
|
222.2
|
149.6
|
Net margin
|
37.65%
|
-19.88%
|
34.75%
|
27.11%
|
35.02%
|
15.15%
|
-8.72%
|
1.58%
|
7.94%
|
3.24%
|
-3.06%
|
3.28%
|
12.22%
|
16.45%
|
11.99%
|
EPS
2 |
2.650
|
-0.5000
|
2.290
|
1.720
|
2.310
|
0.6900
|
-0.2800
|
0.0600
|
0.3000
|
0.1200
|
-0.0976
|
0.1217
|
0.4854
|
0.7375
|
0.4725
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
16/02/22
|
27/04/22
|
27/07/22
|
26/10/22
|
15/02/23
|
26/04/23
|
26/07/23
|
25/10/23
|
14/02/24
|
24/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
3,759
|
3,002
|
2,125
|
1,183
|
1,538
|
1,399
|
930
|
932
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3.013
x
|
2.996
x
|
1.314
x
|
0.3814
x
|
1.372
x
|
1.197
x
|
0.4473
x
|
0.4516
x
|
Free Cash Flow
1 |
62
|
-139
|
949
|
2,108
|
-229
|
288
|
1,107
|
1,067
|
ROE (net income / shareholders' equity)
|
-0.38%
|
-2.38%
|
7.71%
|
28.5%
|
3.54%
|
2.47%
|
13.6%
|
11.3%
|
ROA (Net income/ Total Assets)
|
-0.18%
|
-1.07%
|
-1.38%
|
13.6%
|
1.75%
|
1.27%
|
6.84%
|
5.3%
|
Assets
1 |
189,910
|
118,539
|
13,524
|
14,007
|
13,868
|
16,225
|
11,811
|
16,314
|
Book Value Per Share
2 |
22.80
|
21.20
|
18.70
|
22.00
|
23.00
|
23.80
|
26.20
|
-
|
Cash Flow per Share
2 |
3.490
|
3.100
|
5.020
|
9.340
|
2.930
|
3.190
|
6.080
|
6.210
|
Capex
1 |
1,333
|
874
|
716
|
944
|
1,132
|
765
|
817
|
809
|
Capex / Sales
|
30.25%
|
25.04%
|
15.5%
|
13.22%
|
24.17%
|
17.22%
|
15.67%
|
14.93%
|
Announcement Date
|
12/02/20
|
17/02/21
|
16/02/22
|
15/02/23
|
14/02/24
|
-
|
-
|
-
|
Last Close Price
33.14
USD Average target price
33.82
USD Spread / Average Target +2.06% Consensus |