Real-time Estimate
Tradegate
13:37:44 28/06/2024 BST
|
5-day change
|
1st Jan Change
|
5.375
EUR
|
-3.15%
|
|
-3.48%
|
-28.85%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,815
|
1,394
|
1,411
|
949.9
|
773.5
|
539.2
|
-
|
-
|
Enterprise Value (EV)
1 |
1,815
|
1,394
|
1,411
|
949.9
|
773.5
|
539.2
|
539.2
|
539.2
|
P/E ratio
|
9.73
x
|
-4.15
x
|
9.79
x
|
-2.84
x
|
-8.62
x
|
-15
x
|
13.6
x
|
-
|
Yield
|
12.8%
|
6.23%
|
10.8%
|
15.6%
|
14.1%
|
13.5%
|
13.5%
|
13.5%
|
Capitalization / Revenue
|
14.2
x
|
11
x
|
11.4
x
|
7.37
x
|
11.6
x
|
6.21
x
|
4.6
x
|
-
|
EV / Revenue
|
14.2
x
|
11
x
|
11.4
x
|
7.37
x
|
11.6
x
|
6.21
x
|
4.6
x
|
-
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.08
x
|
0.78
x
|
0.79
x
|
0.77
x
|
0.75
x
|
0.57
x
|
0.65
x
|
0.68
x
|
Nbr of stocks (in thousands)
|
72,843
|
94,436
|
94,822
|
92,766
|
90,683
|
91,228
|
-
|
-
|
Reference price
2 |
24.92
|
14.76
|
14.88
|
10.24
|
8.530
|
5.910
|
5.910
|
5.910
|
Announcement Date
|
24/02/20
|
24/02/21
|
17/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
127.9
|
127.1
|
123.6
|
129
|
66.53
|
86.89
|
117.2
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
172.6
|
-287.3
|
190.9
|
-340.1
|
-
|
-
|
-
|
-
|
Operating Margin
|
134.95%
|
-226.03%
|
154.45%
|
-263.71%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
172.5
|
-287.3
|
190.9
|
-340.1
|
-77.72
|
-79.1
|
39.9
|
-
|
Net income
1 |
144.8
|
-329.7
|
144.2
|
-340.6
|
-90.04
|
-60.97
|
52.05
|
-
|
Net margin
|
113.27%
|
-259.41%
|
116.63%
|
-264.08%
|
-135.34%
|
-70.17%
|
44.4%
|
-
|
EPS
2 |
2.560
|
-3.560
|
1.520
|
-3.600
|
-0.9900
|
-0.3940
|
0.4350
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
3.200
|
0.9200
|
1.600
|
1.600
|
1.200
|
0.8000
|
0.8000
|
0.8000
|
Announcement Date
|
24/02/20
|
24/02/21
|
17/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
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 |
30.77
|
29.88
|
26.13
|
14.22
|
22.3
|
17.8
|
15.14
|
16.79
|
16.8
|
17.86
|
23.1
|
24.97
|
26.39
|
26.85
|
28.21
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
36.04
|
-88.74
|
-
|
-
|
-42.41
|
14.18
|
-30.84
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
117.13%
|
-297%
|
-
|
-
|
-190.22%
|
79.65%
|
-203.74%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
36.04
|
-88.74
|
-90.73
|
-118.2
|
-42.41
|
14.18
|
-30.84
|
-93.93
|
32.86
|
-80.17
|
-4
|
0.3
|
4.7
|
8.4
|
10
|
Net income
1 |
22.46
|
-84.34
|
-82.39
|
-125.8
|
-48.08
|
10.52
|
-37.2
|
-94.82
|
31.46
|
-68.34
|
1.882
|
4.678
|
7.073
|
11.59
|
14.64
|
Net margin
|
72.99%
|
-282.28%
|
-315.32%
|
-884.4%
|
-215.62%
|
59.1%
|
-245.78%
|
-564.77%
|
187.29%
|
-382.58%
|
8.15%
|
18.74%
|
26.81%
|
43.19%
|
51.89%
|
EPS
2 |
0.2400
|
-0.8800
|
-0.8800
|
-1.320
|
-0.5200
|
0.1100
|
-0.4100
|
-1.040
|
0.3500
|
-0.7500
|
0.0500
|
0.0275
|
0.0425
|
0.0867
|
0.1233
|
Dividend per Share
2 |
0.4000
|
0.4000
|
0.4000
|
0.4000
|
0.4000
|
0.4000
|
0.3000
|
0.3000
|
0.2000
|
-
|
0.2000
|
0.2000
|
0.2000
|
0.2000
|
0.2000
|
Announcement Date
|
17/02/22
|
03/05/22
|
02/08/22
|
02/11/22
|
22/02/23
|
03/05/23
|
02/08/23
|
01/11/23
|
21/02/24
|
01/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
8.56%
|
-14.6%
|
6.21%
|
-16.6%
|
-5.38%
|
-5.37%
|
5.52%
|
-
|
ROA (Net income/ Total Assets)
|
-
|
-2.34%
|
2.8%
|
-5.72%
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
14,072
|
5,149
|
5,950
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
23.10
|
18.80
|
18.80
|
13.30
|
11.30
|
10.40
|
9.100
|
8.660
|
Cash Flow per Share
|
0.5800
|
1.190
|
1.460
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
24/02/20
|
24/02/21
|
17/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Last Close Price
5.91
USD Average target price
11
USD Spread / Average Target +86.13% Consensus |
1st Jan change
|
Capi.
|
---|
| +1.60% | 9.85B | | -1.73% | 7.09B | | -8.90% | 6.05B | | +1.12% | 5.22B | | -15.89% | 3.15B | | -6.32% | 2.68B | | -18.15% | 1.42B | | -15.42% | 1.41B | | -5.74% | 1.36B |
Mortgage REITs
|