Market Closed -
London S.E.
16:30:00 27/06/2024 BST
|
After market
17:31:06
|
171.4
EUR
|
+0.12%
|
|
172.4
|
+0.55%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
13,446
|
16,152
|
48,686
|
31,215
|
23,728
|
30,160
|
-
|
-
|
Enterprise Value (EV)
1 |
19,331
|
20,607
|
46,459
|
18,628
|
20,688
|
28,572
|
28,675
|
28,610
|
P/E ratio
|
37.1
x
|
17.4
x
|
5.37
x
|
1.83
x
|
8.08
x
|
28.4
x
|
57.3
x
|
42.1
x
|
Yield
|
1.44%
|
3.81%
|
12.6%
|
35.5%
|
6.85%
|
1.81%
|
1.13%
|
1.77%
|
Capitalization / Revenue
|
1.07
x
|
1.26
x
|
2.05
x
|
0.9
x
|
1.32
x
|
1.81
x
|
1.93
x
|
1.82
x
|
EV / Revenue
|
1.53
x
|
1.61
x
|
1.95
x
|
0.54
x
|
1.15
x
|
1.71
x
|
1.83
x
|
1.73
x
|
EV / EBITDA
|
9.73
x
|
7.63
x
|
4.01
x
|
0.97
x
|
4.64
x
|
9.27
x
|
12.1
x
|
10.1
x
|
EV / FCF
|
12.1
x
|
8.51
x
|
5.06
x
|
1.21
x
|
6.24
x
|
45.8
x
|
39.8
x
|
24.2
x
|
FCF Yield
|
8.29%
|
11.7%
|
19.8%
|
82.9%
|
16%
|
2.18%
|
2.51%
|
4.13%
|
Price to Book
|
2.04
x
|
2.41
x
|
3.02
x
|
1.12
x
|
1.27
x
|
1.67
x
|
1.69
x
|
1.65
x
|
Nbr of stocks (in thousands)
|
175,760
|
175,760
|
175,760
|
175,760
|
175,760
|
175,760
|
-
|
-
|
Reference price
2 |
76.50
|
91.90
|
277.0
|
177.6
|
135.0
|
171.6
|
171.6
|
171.6
|
Announcement Date
|
20/03/20
|
18/03/21
|
10/03/22
|
01/03/23
|
14/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
12,608
|
12,772
|
23,789
|
34,543
|
17,930
|
16,702
|
15,656
|
16,528
|
EBITDA
1 |
1,986
|
2,700
|
11,591
|
19,184
|
4,461
|
3,083
|
2,373
|
2,820
|
EBIT
1 |
811.4
|
1,315
|
10,029
|
17,435
|
2,516
|
1,189
|
532.9
|
976.6
|
Operating Margin
|
6.44%
|
10.3%
|
42.16%
|
50.47%
|
14.03%
|
7.12%
|
3.4%
|
5.91%
|
Earnings before Tax (EBT)
1 |
416.3
|
981.3
|
9,146
|
17,243
|
3,035
|
1,231
|
615.6
|
1,279
|
Net income
1 |
362
|
926.8
|
9,075
|
17,030
|
2,935
|
1,056
|
443.1
|
857.7
|
Net margin
|
2.87%
|
7.26%
|
38.15%
|
49.3%
|
16.37%
|
6.32%
|
2.83%
|
5.19%
|
EPS
2 |
2.060
|
5.270
|
51.63
|
96.89
|
16.70
|
6.042
|
2.995
|
4.079
|
Free Cash Flow
1 |
1,602
|
2,420
|
9,178
|
15,438
|
3,318
|
624.2
|
720.4
|
1,182
|
FCF margin
|
12.71%
|
18.95%
|
38.58%
|
44.69%
|
18.5%
|
3.74%
|
4.6%
|
7.15%
|
FCF Conversion (EBITDA)
|
80.68%
|
89.63%
|
79.18%
|
80.47%
|
74.38%
|
20.24%
|
30.36%
|
41.9%
|
FCF Conversion (Net income)
|
442.57%
|
261.15%
|
101.14%
|
90.65%
|
113.03%
|
59.1%
|
162.59%
|
137.76%
|
Dividend per Share
2 |
1.100
|
3.500
|
35.00
|
63.00
|
9.250
|
3.104
|
1.936
|
3.031
|
Announcement Date
|
20/03/20
|
18/03/21
|
10/03/22
|
01/03/23
|
14/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
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 |
7,592
|
7,977
|
8,993
|
16,970
|
9,741
|
7,832
|
5,492
|
4,417
|
4,099
|
3,794
|
3,920
|
4,583
|
4,728
|
3,793
|
3,682
|
3,648
|
EBITDA
1 |
-
|
4,726
|
5,277
|
10,004
|
5,634
|
-
|
2,167
|
1,276
|
679
|
289.2
|
798.2
|
1,131
|
1,213
|
459.5
|
496.6
|
155.9
|
EBIT
1 |
-
|
-
|
-
|
9,068
|
5,155
|
3,293
|
1,707
|
-
|
204.4
|
-244
|
335.5
|
636
|
712.8
|
-45.77
|
22.95
|
-318.1
|
Operating Margin
|
-
|
-
|
-
|
53.44%
|
52.92%
|
42.04%
|
31.09%
|
-
|
4.99%
|
-6.43%
|
8.56%
|
13.88%
|
15.08%
|
-1.21%
|
0.62%
|
-8.72%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
-
|
4,167
|
-
|
-
|
-
|
3,268
|
1,850
|
1,005
|
257.6
|
-215.7
|
271.2
|
605.2
|
449.1
|
-178.5
|
9.343
|
-322.1
|
Net margin
|
-
|
52.24%
|
-
|
-
|
-
|
41.73%
|
33.69%
|
22.76%
|
6.28%
|
-5.69%
|
6.92%
|
13.21%
|
9.5%
|
-4.71%
|
0.25%
|
-8.83%
|
EPS
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5.710
|
1.470
|
-1.230
|
1.680
|
3.443
|
3.777
|
-0.3778
|
0.0532
|
-1.256
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
9.250
|
-
|
-
|
-
|
3.238
|
-
|
-
|
Announcement Date
|
10/03/22
|
12/05/22
|
11/08/22
|
11/08/22
|
10/11/22
|
01/03/23
|
11/05/23
|
10/08/23
|
09/11/23
|
14/03/24
|
15/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
5,886
|
4,455
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
2,226
|
12,587
|
3,040
|
1,588
|
1,485
|
1,550
|
Leverage (Debt/EBITDA)
|
2.964
x
|
1.65
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1,602
|
2,420
|
9,178
|
15,438
|
3,318
|
624
|
720
|
1,182
|
ROE (net income / shareholders' equity)
|
5.84%
|
13.9%
|
79.4%
|
77.3%
|
12.6%
|
5.73%
|
2.82%
|
5.01%
|
ROA (Net income/ Total Assets)
|
2.38%
|
5.91%
|
43.3%
|
52.1%
|
8.67%
|
3.34%
|
0.62%
|
2.71%
|
Assets
1 |
15,210
|
15,692
|
20,949
|
32,701
|
33,857
|
31,581
|
71,906
|
31,654
|
Book Value Per Share
2 |
37.60
|
38.20
|
91.90
|
159.0
|
106.0
|
103.0
|
101.0
|
104.0
|
Cash Flow per Share
2 |
11.50
|
16.50
|
59.20
|
111.0
|
28.20
|
19.50
|
12.10
|
14.30
|
Capex
1 |
426
|
534
|
1,253
|
1,441
|
1,705
|
1,677
|
1,544
|
1,336
|
Capex / Sales
|
3.38%
|
4.18%
|
5.27%
|
4.17%
|
9.51%
|
10.04%
|
9.86%
|
8.08%
|
Announcement Date
|
20/03/20
|
18/03/21
|
10/03/22
|
01/03/23
|
14/03/24
|
-
|
-
|
-
|
Last Close Price
171.6
EUR Average target price
123.2
EUR Spread / Average Target -28.22% Consensus |
1st Jan change
|
Capi.
|
---|
| +70.19% | 32.88B | | -0.29% | 26.71B | | +4.92% | 13.07B | | +5.58% | 10.85B | | +14.04% | 10.82B | | -2.91% | 9.75B | | +12.02% | 9.72B | | +38.61% | 9.31B | | +9.14% | 8.36B |
Other Marine Freight & Logistics
|