Market Closed -
Nyse
21:00:02 28/06/2024 BST
|
5-day change
|
1st Jan Change
|
7.64
USD
|
-0.39%
|
|
-1.67%
|
+7.00%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,078
|
1,277
|
1,041
|
798.6
|
945.6
|
1,012
|
-
|
-
|
Enterprise Value (EV)
1 |
1,866
|
2,200
|
2,016
|
1,960
|
2,214
|
2,449
|
2,236
|
2,124
|
P/E ratio
|
-7.33
x
|
-2.28
x
|
9.14
x
|
16.3
x
|
-3.28
x
|
13.2
x
|
10.5
x
|
6.31
x
|
Yield
|
4.67%
|
3.94%
|
3.31%
|
6.3%
|
2.66%
|
2.15%
|
2.96%
|
1.44%
|
Capitalization / Revenue
|
0.46
x
|
0.65
x
|
0.4
x
|
0.26
x
|
0.37
x
|
0.39
x
|
0.39
x
|
0.38
x
|
EV / Revenue
|
0.8
x
|
1.13
x
|
0.77
x
|
0.65
x
|
0.86
x
|
0.94
x
|
0.85
x
|
0.8
x
|
EV / EBITDA
|
4.64
x
|
5.46
x
|
2.86
x
|
2.58
x
|
5.66
x
|
4.13
x
|
3.58
x
|
3.98
x
|
EV / FCF
|
-6.81
x
|
-68.8
x
|
259
x
|
-16.9
x
|
-35
x
|
-23.4
x
|
30
x
|
130
x
|
FCF Yield
|
-14.7%
|
-1.45%
|
0.39%
|
-5.91%
|
-2.86%
|
-4.28%
|
3.33%
|
0.77%
|
Price to Book
|
0.5
x
|
0.92
x
|
0.75
x
|
0.55
x
|
0.79
x
|
0.82
x
|
0.71
x
|
0.64
x
|
Nbr of stocks (in thousands)
|
132,439
|
132,439
|
132,439
|
132,439
|
132,439
|
132,439
|
-
|
-
|
Reference price
2 |
8.140
|
9.640
|
7.860
|
6.030
|
7.140
|
7.640
|
7.640
|
7.640
|
Announcement Date
|
14/02/20
|
11/02/21
|
15/02/22
|
15/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,332
|
1,951
|
2,622
|
3,034
|
2,573
|
2,600
|
2,623
|
2,656
|
EBITDA
1 |
402
|
402.9
|
704.2
|
760
|
391.2
|
592.8
|
624.1
|
533.5
|
EBIT
1 |
31.11
|
159
|
446.2
|
469.4
|
92.76
|
342.7
|
415
|
412.1
|
Operating Margin
|
1.33%
|
8.15%
|
17.02%
|
15.47%
|
3.6%
|
13.18%
|
15.82%
|
15.52%
|
Earnings before Tax (EBT)
1 |
-215.9
|
-676.7
|
309.3
|
227.3
|
-293.5
|
141
|
84.08
|
-170
|
Net income
1 |
-146.6
|
-559.2
|
114.3
|
49.1
|
-289.4
|
82.01
|
114
|
160.5
|
Net margin
|
-6.29%
|
-28.67%
|
4.36%
|
1.62%
|
-11.24%
|
3.15%
|
4.35%
|
6.04%
|
EPS
2 |
-1.110
|
-4.220
|
0.8600
|
0.3700
|
-2.180
|
0.5800
|
0.7276
|
1.210
|
Free Cash Flow
1 |
-273.8
|
-31.99
|
7.781
|
-115.8
|
-63.3
|
-104.8
|
74.54
|
16.33
|
FCF margin
|
-11.74%
|
-1.64%
|
0.3%
|
-3.82%
|
-2.46%
|
-4.03%
|
2.84%
|
0.61%
|
FCF Conversion (EBITDA)
|
-
|
-
|
1.1%
|
-
|
-
|
-
|
11.94%
|
3.06%
|
FCF Conversion (Net income)
|
-
|
-
|
6.81%
|
-
|
-
|
-
|
65.36%
|
10.18%
|
Dividend per Share
2 |
0.3800
|
0.3800
|
0.2600
|
0.3800
|
0.1900
|
0.1642
|
0.2261
|
0.1100
|
Announcement Date
|
14/02/20
|
11/02/21
|
15/02/22
|
15/02/23
|
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 |
677.9
|
722.1
|
829.4
|
702.6
|
780
|
667.3
|
627
|
649.3
|
629.9
|
579.8
|
643.4
|
632.3
|
681.7
|
-
|
-
|
EBITDA
1 |
136.1
|
208.5
|
285.8
|
103.3
|
120
|
133
|
72
|
81.7
|
104.9
|
122.6
|
156.9
|
147.2
|
176.5
|
-
|
-
|
EBIT
1 |
67.62
|
123.2
|
-
|
-
|
42.3
|
43.53
|
-115.5
|
-
|
22.06
|
48.37
|
79.8
|
71.02
|
102.5
|
-
|
-
|
Operating Margin
|
9.97%
|
17.05%
|
-
|
-
|
5.42%
|
6.52%
|
-18.42%
|
-
|
3.5%
|
8.34%
|
12.4%
|
11.23%
|
15.04%
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
1.373
|
63.01
|
109
|
-41.22
|
-81.7
|
-19.73
|
-102.5
|
-63
|
-93.4
|
-23.84
|
23.98
|
20.37
|
38.78
|
-
|
-
|
Net margin
|
0.2%
|
8.73%
|
13.14%
|
-5.87%
|
-10.47%
|
-2.96%
|
-16.35%
|
-9.7%
|
-14.83%
|
-4.11%
|
3.73%
|
3.22%
|
5.69%
|
-
|
-
|
EPS
2 |
0.0100
|
0.4800
|
0.8200
|
-0.3100
|
-0.6200
|
-0.1500
|
-0.7700
|
-0.5600
|
-0.7000
|
-0.1800
|
0.1550
|
0.2100
|
0.3250
|
0.4400
|
0.3900
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.1003
|
-
|
-
|
-
|
Announcement Date
|
15/02/22
|
28/04/22
|
28/07/22
|
27/10/22
|
15/02/23
|
27/04/23
|
27/07/23
|
30/10/23
|
21/02/24
|
02/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
788
|
924
|
975
|
1,161
|
1,268
|
1,437
|
1,224
|
1,112
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.96
x
|
2.292
x
|
1.385
x
|
1.528
x
|
3.242
x
|
2.424
x
|
1.962
x
|
2.085
x
|
Free Cash Flow
1 |
-274
|
-32
|
7.78
|
-116
|
-63.3
|
-105
|
74.5
|
16.3
|
ROE (net income / shareholders' equity)
|
-6.34%
|
-32.1%
|
8.27%
|
3.47%
|
-21.9%
|
6.61%
|
13.5%
|
0.17%
|
ROA (Net income/ Total Assets)
|
-2.61%
|
-0.41%
|
2.29%
|
1%
|
-5.95%
|
-0.84%
|
-0.5%
|
-2.44%
|
Assets
1 |
5,612
|
136,037
|
4,984
|
4,898
|
4,863
|
-9,775
|
-22,717
|
-6,587
|
Book Value Per Share
2 |
16.20
|
10.50
|
10.50
|
10.90
|
9.080
|
9.340
|
10.80
|
11.90
|
Cash Flow per Share
2 |
0.9300
|
2.200
|
3.720
|
2.010
|
1.860
|
2.520
|
3.550
|
4.710
|
Capex
1 |
397
|
324
|
485
|
382
|
310
|
313
|
317
|
337
|
Capex / Sales
|
17.01%
|
16.59%
|
18.5%
|
12.61%
|
12.05%
|
12.04%
|
12.07%
|
12.69%
|
Announcement Date
|
14/02/20
|
11/02/21
|
15/02/22
|
15/02/23
|
21/02/24
|
-
|
-
|
-
|
Mean consensus UNDERPERFORM Last Close Price
7.64
USD Average target price
8.062
USD Spread / Average Target +5.53% Consensus |
1st Jan change
|
Capi.
|
---|
| +7.00% | 1.01B | | +26.48% | 84.16B | | +14.16% | 69.81B | | -.--% | 29.63B | | +41.12% | 9.5B | | +7.19% | 8.75B | | +14.88% | 8.33B | | +3.41% | 7.74B | | -34.82% | 6.02B | | +25.79% | 5.89B |
Other Specialty Mining & Metals
|