Market Closed -
Euronext Paris
16:35:22 26/04/2024 BST
|
5-day change
|
1st Jan Change
|
44.95
EUR
|
-0.16%
|
|
+2.84%
|
-16.97%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
11,216
|
11,408
|
10,107
|
12,680
|
13,495
|
11,191
|
-
|
-
|
Enterprise Value (EV)
1 |
12,506
|
12,523
|
10,923
|
12,987
|
13,495
|
11,699
|
11,134
|
10,315
|
P/E ratio
|
35.7
x
|
47.8
x
|
34.1
x
|
34.8
x
|
53.6
x
|
21.7
x
|
18.7
x
|
16
x
|
Yield
|
1.89%
|
1.62%
|
2.22%
|
1.97%
|
-
|
2.76%
|
2.94%
|
3.14%
|
Capitalization / Revenue
|
6.9
x
|
7.79
x
|
6.21
x
|
6.24
x
|
5.37
x
|
3.87
x
|
3.48
x
|
3.15
x
|
EV / Revenue
|
7.69
x
|
8.55
x
|
6.71
x
|
6.39
x
|
5.37
x
|
4.05
x
|
3.46
x
|
2.91
x
|
EV / EBITDA
|
18.7
x
|
21.6
x
|
16.3
x
|
15.5
x
|
12.3
x
|
9.31
x
|
7.97
x
|
6.67
x
|
EV / FCF
|
34.1
x
|
20.4
x
|
22.3
x
|
14.7
x
|
-
|
10.8
x
|
9.55
x
|
8.67
x
|
FCF Yield
|
2.93%
|
4.9%
|
4.49%
|
6.78%
|
-
|
9.28%
|
10.5%
|
11.5%
|
Price to Book
|
-9.35
x
|
-9.28
x
|
-11.6
x
|
-17.6
x
|
-
|
-24.2
x
|
-61
x
|
53
x
|
Nbr of stocks (in thousands)
|
243,291
|
245,817
|
249,135
|
249,207
|
249,257
|
248,956
|
-
|
-
|
Reference price
2 |
46.10
|
46.41
|
40.57
|
50.88
|
54.14
|
44.95
|
44.95
|
44.95
|
Announcement Date
|
26/02/20
|
02/03/21
|
22/02/22
|
21/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,626
|
1,465
|
1,627
|
2,031
|
2,514
|
2,892
|
3,216
|
3,548
|
EBITDA
1 |
668
|
580
|
670
|
836
|
1,094
|
1,257
|
1,398
|
1,547
|
EBIT
1 |
545
|
455
|
538
|
687
|
901
|
1,032
|
1,155
|
1,290
|
Operating Margin
|
33.52%
|
31.06%
|
33.07%
|
33.83%
|
35.84%
|
35.69%
|
35.9%
|
36.36%
|
Earnings before Tax (EBT)
1 |
499
|
390
|
494
|
605
|
534
|
836.3
|
964.6
|
1,126
|
Net income
1 |
312
|
238
|
313
|
386
|
267
|
536.4
|
624.4
|
724.6
|
Net margin
|
19.19%
|
16.25%
|
19.24%
|
19.01%
|
10.62%
|
18.55%
|
19.41%
|
20.42%
|
EPS
2 |
1.290
|
0.9700
|
1.190
|
1.460
|
1.010
|
2.070
|
2.401
|
2.809
|
Free Cash Flow
1 |
367
|
614
|
490
|
881
|
-
|
1,085
|
1,165
|
1,190
|
FCF margin
|
22.57%
|
41.91%
|
30.12%
|
43.38%
|
-
|
37.53%
|
36.23%
|
33.55%
|
FCF Conversion (EBITDA)
|
54.94%
|
105.86%
|
73.13%
|
105.38%
|
-
|
86.36%
|
83.39%
|
76.94%
|
FCF Conversion (Net income)
|
117.63%
|
257.98%
|
156.55%
|
228.24%
|
-
|
202.33%
|
186.65%
|
164.26%
|
Dividend per Share
2 |
0.8700
|
0.7500
|
0.9000
|
1.000
|
-
|
1.240
|
1.320
|
1.411
|
Announcement Date
|
26/02/20
|
02/03/21
|
22/02/22
|
21/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q4
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Net sales
1 |
849
|
696
|
769
|
757
|
405
|
870
|
439
|
482
|
922
|
1,109
|
557
|
606
|
1,163
|
717
|
1,351
|
1,400
|
1,510
|
1,546
|
1,676
|
EBITDA
|
358
|
255
|
325
|
295
|
-
|
-
|
-
|
-
|
365
|
471
|
-
|
-
|
483
|
-
|
611
|
572
|
-
|
-
|
-
|
EBIT
|
296
|
192
|
263
|
232
|
-
|
-
|
-
|
-
|
295
|
392
|
-
|
-
|
399
|
-
|
-
|
470
|
-
|
-
|
-
|
Operating Margin
|
34.86%
|
27.59%
|
34.2%
|
30.65%
|
-
|
-
|
-
|
-
|
32%
|
35.35%
|
-
|
-
|
34.31%
|
-
|
-
|
33.56%
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
270
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
166
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
170
|
-
|
-
|
-
|
202
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
19.55%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
18.44%
|
-
|
-
|
-
|
17.37%
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.6400
|
-
|
-
|
-
|
0.7600
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
26/02/20
|
27/07/20
|
02/03/21
|
27/07/21
|
21/10/21
|
22/02/22
|
21/04/22
|
26/07/22
|
26/07/22
|
21/02/23
|
20/04/23
|
25/07/23
|
25/07/23
|
27/02/24
|
27/02/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,290
|
1,115
|
816
|
307
|
-
|
508
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
56.5
|
876
|
Leverage (Debt/EBITDA)
|
1.931
x
|
1.922
x
|
1.218
x
|
0.3672
x
|
-
|
0.4046
x
|
-
|
-
|
Free Cash Flow
1 |
367
|
614
|
490
|
881
|
-
|
1,085
|
1,165
|
1,190
|
ROE (net income / shareholders' equity)
|
-22.7%
|
-19.7%
|
-
|
-
|
-
|
-
|
319%
|
292%
|
ROA (Net income/ Total Assets)
|
3.86%
|
2.6%
|
3.17%
|
3.59%
|
-
|
4.29%
|
4.69%
|
5.12%
|
Assets
1 |
8,078
|
9,157
|
9,875
|
10,748
|
-
|
12,504
|
13,321
|
14,140
|
Book Value Per Share
2 |
-4.930
|
-5.000
|
-3.500
|
-2.880
|
-
|
-1.860
|
-0.7400
|
0.8500
|
Cash Flow per Share
2 |
1.920
|
2.930
|
2.300
|
3.830
|
-
|
3.760
|
3.780
|
3.950
|
Capex
1 |
98
|
104
|
114
|
151
|
-
|
214
|
236
|
256
|
Capex / Sales
|
6.03%
|
7.1%
|
7.01%
|
7.43%
|
-
|
7.39%
|
7.34%
|
7.2%
|
Announcement Date
|
26/02/20
|
02/03/21
|
22/02/22
|
21/02/23
|
27/02/24
|
-
|
-
|
-
|
Last Close Price
44.95
EUR Average target price
63.18
EUR Spread / Average Target +40.56% Consensus |
1st Jan change
|
Capi.
|
---|
| -16.97% | 11.95B | | +17.35% | 91.21B | | +7.41% | 69.43B | | -3.71% | 46.28B | | -1.91% | 31.78B | | +7.50% | 21.83B | | -9.73% | 10.07B | | +11.32% | 9.07B | | -25.92% | 7.68B | | +303.14% | 5.71B |
Transaction & Payment Services
|