Real-time Estimate
Tradegate
16:46:17 16/07/2024 BST
|
5-day change
|
1st Jan Change
|
13.74
EUR
|
+0.44%
|
|
+7.48%
|
+37.23%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
845.4
|
810.5
|
826
|
608.8
|
784.9
|
1,043
|
-
|
-
|
Enterprise Value (EV)
1 |
1,025
|
871
|
760.3
|
856.3
|
968.2
|
1,275
|
1,253
|
1,271
|
P/E ratio
|
13.1
x
|
11.5
x
|
7.81
x
|
5.14
x
|
8.68
x
|
15.5
x
|
17
x
|
13.7
x
|
Yield
|
-
|
4.59%
|
5.98%
|
7.95%
|
-
|
18.1%
|
12.8%
|
7.29%
|
Capitalization / Revenue
|
1.73
x
|
1.41
x
|
0.9
x
|
0.8
x
|
1.33
x
|
1.54
x
|
1.53
x
|
1.63
x
|
EV / Revenue
|
2.1
x
|
1.52
x
|
0.83
x
|
1.12
x
|
1.64
x
|
1.89
x
|
1.83
x
|
1.98
x
|
EV / EBITDA
|
10.9
x
|
7.89
x
|
5.37
x
|
6.83
x
|
7.11
x
|
13.6
x
|
12.9
x
|
15.1
x
|
EV / FCF
|
7.12
x
|
6.51
x
|
4.47
x
|
5.11
x
|
98
x
|
15.4
x
|
6.49
x
|
-
|
FCF Yield
|
14%
|
15.4%
|
22.4%
|
19.6%
|
1.02%
|
6.51%
|
15.4%
|
-
|
Price to Book
|
1.04
x
|
0.94
x
|
0.84
x
|
0.66
x
|
-
|
1.3
x
|
1.42
x
|
-
|
Nbr of stocks (in thousands)
|
76,853
|
74,354
|
78,370
|
74,423
|
74,329
|
74,495
|
-
|
-
|
Reference price
2 |
11.00
|
10.90
|
10.54
|
8.180
|
10.56
|
14.00
|
14.00
|
14.00
|
Announcement Date
|
26/02/20
|
24/02/21
|
25/02/22
|
24/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
488.9
|
572.8
|
914.3
|
763.2
|
590.6
|
675.2
|
683.5
|
641
|
EBITDA
1 |
94.32
|
110.4
|
141.6
|
125.3
|
136.1
|
93.75
|
97
|
84
|
EBIT
1 |
90.28
|
96.64
|
141.8
|
139.1
|
111.3
|
95.83
|
92.97
|
100
|
Operating Margin
|
18.47%
|
16.87%
|
15.51%
|
18.23%
|
18.84%
|
14.19%
|
13.6%
|
15.6%
|
Earnings before Tax (EBT)
1 |
81.29
|
90.7
|
123.1
|
119.5
|
99.51
|
81.5
|
71
|
-
|
Net income
1 |
63.75
|
70.12
|
103
|
96.27
|
90.63
|
68.6
|
62.58
|
76
|
Net margin
|
13.04%
|
12.24%
|
11.27%
|
12.61%
|
15.34%
|
10.16%
|
9.16%
|
11.86%
|
EPS
2 |
0.8380
|
0.9480
|
1.350
|
1.592
|
1.216
|
0.9025
|
0.8225
|
1.020
|
Free Cash Flow
1 |
144
|
133.9
|
170.3
|
167.5
|
9.88
|
83
|
193
|
-
|
FCF margin
|
29.45%
|
23.37%
|
18.62%
|
21.95%
|
1.67%
|
12.29%
|
28.24%
|
-
|
FCF Conversion (EBITDA)
|
152.64%
|
121.25%
|
120.25%
|
133.69%
|
7.26%
|
88.53%
|
198.97%
|
-
|
FCF Conversion (Net income)
|
225.85%
|
190.9%
|
165.26%
|
174.02%
|
10.9%
|
120.99%
|
308.43%
|
-
|
Dividend per Share
2 |
-
|
0.5000
|
0.6300
|
0.6500
|
-
|
2.540
|
1.790
|
1.020
|
Announcement Date
|
26/02/20
|
24/02/21
|
25/02/22
|
24/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 S1
|
2023 S2
|
---|
Net sales
1 |
99.85
|
322.5
|
176.4
|
415.4
|
284.1
|
104.3
|
388.4
|
117.7
|
257.1
|
179.5
|
411.1
|
EBITDA
1 |
14.84
|
69.85
|
-
|
57.5
|
49.6
|
10.66
|
60.26
|
21.14
|
43.91
|
19.98
|
116.1
|
EBIT
1 |
12.99
|
62.24
|
24.9
|
54.73
|
46.9
|
12.07
|
58.97
|
19.23
|
60.91
|
18.43
|
92.85
|
Operating Margin
|
13.01%
|
19.3%
|
14.12%
|
13.17%
|
16.51%
|
11.58%
|
15.18%
|
16.33%
|
23.69%
|
10.27%
|
22.59%
|
Earnings before Tax (EBT)
1 |
9.638
|
56.63
|
-
|
49.45
|
41.2
|
6.539
|
47.74
|
14.26
|
57.49
|
6.228
|
93.28
|
Net income
1 |
6.8
|
44.68
|
-
|
45.23
|
33.4
|
3.894
|
37.29
|
13.51
|
45.78
|
4.457
|
86.17
|
Net margin
|
6.81%
|
13.85%
|
-
|
10.89%
|
11.76%
|
3.73%
|
9.6%
|
11.47%
|
17.8%
|
2.48%
|
20.96%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
29/07/20
|
28/07/21
|
17/11/21
|
25/02/22
|
12/05/22
|
27/07/22
|
27/07/22
|
09/11/22
|
24/02/23
|
26/07/23
|
21/02/24
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
180
|
60.6
|
-
|
247
|
183
|
232
|
210
|
228
|
Net Cash position
1 |
-
|
-
|
65.7
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.903
x
|
0.5488
x
|
-
|
1.975
x
|
1.347
x
|
2.475
x
|
2.165
x
|
2.714
x
|
Free Cash Flow
1 |
144
|
134
|
170
|
168
|
9.88
|
83
|
193
|
-
|
ROE (net income / shareholders' equity)
|
8.16%
|
8.15%
|
11.4%
|
10.3%
|
9.53%
|
7.4%
|
8.4%
|
11.3%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
5.85%
|
5.14%
|
5.29%
|
4.1%
|
4.2%
|
-
|
Assets
1 |
-
|
-
|
1,763
|
1,874
|
1,713
|
1,673
|
1,490
|
-
|
Book Value Per Share
2 |
10.60
|
11.60
|
12.50
|
12.50
|
-
|
10.80
|
9.850
|
-
|
Cash Flow per Share
|
1.920
|
1.820
|
2.940
|
-
|
-
|
-
|
-
|
-
|
Capex
|
1.83
|
0.81
|
54.9
|
4.5
|
0.63
|
-
|
21
|
-
|
Capex / Sales
|
0.37%
|
0.14%
|
6.01%
|
0.59%
|
0.11%
|
-
|
3.07%
|
-
|
Announcement Date
|
26/02/20
|
24/02/21
|
25/02/22
|
24/02/23
|
21/02/24
|
-
|
-
|
-
|
Average target price
13.49
EUR Spread / Average Target -3.67% Consensus |