Market Closed -
Nasdaq
20:59:52 03/05/2024 BST
|
5-day change
|
1st Jan Change
|
51.19
USD
|
+0.37%
|
|
+3.31%
|
+0.59%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,616
|
2,949
|
3,357
|
3,429
|
3,117
|
3,126
|
-
|
-
|
Enterprise Value (EV)
1 |
5,861
|
5,376
|
5,896
|
5,894
|
5,892
|
6,016
|
6,231
|
6,388
|
P/E ratio
|
18
x
|
19.1
x
|
15.9
x
|
18.3
x
|
15.8
x
|
14.6
x
|
13.8
x
|
13.2
x
|
Yield
|
3.21%
|
4.12%
|
4.34%
|
4.25%
|
5.03%
|
5.1%
|
5.16%
|
5.2%
|
Capitalization / Revenue
|
2.87
x
|
2.46
x
|
2.45
x
|
2.32
x
|
2.19
x
|
1.97
x
|
1.91
x
|
1.85
x
|
EV / Revenue
|
4.66
x
|
4.49
x
|
4.3
x
|
3.99
x
|
4.14
x
|
3.8
x
|
3.8
x
|
3.78
x
|
EV / EBITDA
|
13.2
x
|
12.3
x
|
12.9
x
|
13
x
|
11.5
x
|
10.3
x
|
10.4
x
|
10.1
x
|
EV / FCF
|
-304
x
|
-100
x
|
-
|
-28.4
x
|
-75.9
x
|
81.3
x
|
53.7
x
|
50.7
x
|
FCF Yield
|
-0.33%
|
-1%
|
-
|
-3.53%
|
-1.32%
|
1.23%
|
1.86%
|
1.97%
|
Price to Book
|
1.77
x
|
1.42
x
|
-
|
1.33
x
|
1.12
x
|
1.1
x
|
1.07
x
|
1.04
x
|
Nbr of stocks (in thousands)
|
50,447
|
50,582
|
58,728
|
57,779
|
61,242
|
61,286
|
-
|
-
|
Reference price
2 |
71.67
|
58.31
|
57.16
|
59.34
|
50.89
|
51.00
|
51.00
|
51.00
|
Announcement Date
|
12/02/20
|
11/02/21
|
11/02/22
|
17/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,258
|
1,199
|
1,372
|
1,478
|
1,422
|
1,584
|
1,641
|
1,690
|
EBITDA
1 |
442.5
|
435.5
|
457.4
|
451.7
|
511
|
582.6
|
599.1
|
630.6
|
EBIT
1 |
269.6
|
255.9
|
269.9
|
256.7
|
300.5
|
347.6
|
368.2
|
388.6
|
Operating Margin
|
21.43%
|
21.35%
|
19.67%
|
17.37%
|
21.13%
|
21.94%
|
22.44%
|
22.99%
|
Earnings before Tax (EBT)
1 |
182.2
|
144.2
|
190.2
|
182.4
|
201.6
|
248.4
|
253.1
|
265.5
|
Net income
1 |
-
|
155.2
|
186.8
|
183
|
194.1
|
213
|
224.8
|
235.5
|
Net margin
|
-
|
12.95%
|
13.61%
|
12.38%
|
13.65%
|
13.45%
|
13.7%
|
13.94%
|
EPS
2 |
3.980
|
3.060
|
3.600
|
3.250
|
3.220
|
3.503
|
3.697
|
3.873
|
Free Cash Flow
1 |
-19.3
|
-53.7
|
-
|
-207.9
|
-77.66
|
74
|
116
|
126
|
FCF margin
|
-1.53%
|
-4.48%
|
-
|
-14.07%
|
-5.46%
|
4.67%
|
7.07%
|
7.46%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
12.7%
|
19.36%
|
19.98%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
34.74%
|
51.61%
|
53.5%
|
Dividend per Share
2 |
2.300
|
2.400
|
2.480
|
2.520
|
2.560
|
2.600
|
2.633
|
2.654
|
Announcement Date
|
12/02/20
|
11/02/21
|
11/02/22
|
17/02/23
|
15/02/24
|
-
|
-
|
-
|
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
|
---|
Net sales
1 |
347.3
|
394.5
|
323
|
335.1
|
425.2
|
454.5
|
290.5
|
321.1
|
356
|
475.3
|
314.6
|
348.4
|
370.6
|
EBITDA
1 |
-
|
128.7
|
100.1
|
92.7
|
130.2
|
145.6
|
99.8
|
105.7
|
155.9
|
158.8
|
116
|
134
|
154
|
EBIT
1 |
85.71
|
79.8
|
51.9
|
44.1
|
80.9
|
92.4
|
47.4
|
53.5
|
103.2
|
102.1
|
65.2
|
77.4
|
102.6
|
Operating Margin
|
24.68%
|
20.23%
|
16.07%
|
13.16%
|
19.02%
|
20.33%
|
16.32%
|
16.66%
|
28.99%
|
21.48%
|
20.72%
|
22.22%
|
27.69%
|
Earnings before Tax (EBT)
1 |
50.9
|
60.2
|
31.2
|
27.1
|
63.8
|
72.7
|
21.3
|
31
|
76.6
|
75.4
|
39.25
|
50.2
|
75.05
|
Net income
1 |
51.3
|
59.1
|
29.8
|
27.4
|
66.7
|
62.5
|
19.1
|
29.3
|
83.1
|
65.1
|
34.5
|
44.55
|
66
|
Net margin
|
14.77%
|
14.98%
|
9.23%
|
8.18%
|
15.68%
|
13.75%
|
6.57%
|
9.12%
|
23.34%
|
13.7%
|
10.97%
|
12.79%
|
17.81%
|
EPS
2 |
0.9600
|
1.080
|
0.5400
|
0.4700
|
1.160
|
1.050
|
0.3200
|
0.4800
|
1.370
|
1.060
|
0.5467
|
0.7100
|
1.117
|
Dividend per Share
2 |
0.6200
|
0.6300
|
0.6300
|
0.6300
|
0.6300
|
0.6400
|
0.6400
|
0.6400
|
0.6400
|
0.6500
|
0.6500
|
0.6500
|
0.6500
|
Announcement Date
|
11/02/22
|
28/04/22
|
28/07/22
|
24/10/22
|
17/02/23
|
28/04/23
|
25/07/23
|
26/10/23
|
15/02/24
|
25/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,246
|
2,427
|
2,539
|
2,466
|
2,775
|
2,890
|
3,105
|
3,262
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
5.075
x
|
5.572
x
|
5.55
x
|
5.459
x
|
5.431
x
|
4.96
x
|
5.183
x
|
5.173
x
|
Free Cash Flow
1 |
-19.3
|
-53.7
|
-
|
-208
|
-77.7
|
74
|
116
|
126
|
ROE (net income / shareholders' equity)
|
8.73%
|
8.25%
|
8.46%
|
7.31%
|
7.12%
|
7.6%
|
7.97%
|
8.1%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
2.6%
|
2.6%
|
7.67%
|
7.93%
|
8.11%
|
Assets
1 |
-
|
-
|
-
|
7,049
|
7,459
|
2,776
|
2,834
|
2,906
|
Book Value Per Share
2 |
40.40
|
41.10
|
-
|
44.60
|
45.50
|
46.40
|
47.50
|
48.80
|
Cash Flow per Share
2 |
5.880
|
6.940
|
4.240
|
5.460
|
8.110
|
7.030
|
7.280
|
-
|
Capex
1 |
316
|
406
|
434
|
515
|
567
|
488
|
488
|
459
|
Capex / Sales
|
25.12%
|
33.85%
|
31.65%
|
34.86%
|
39.86%
|
30.77%
|
29.75%
|
27.16%
|
Announcement Date
|
12/02/20
|
11/02/21
|
11/02/22
|
17/02/23
|
15/02/24
|
-
|
-
|
-
|
Average target price
53.29
USD Spread / Average Target +4.48% Consensus |
1st Jan change
|
Capi.
|
---|
| +0.31% | 3.13B | | +15.28% | 141B | | +7.82% | 82.38B | | -2.49% | 77.91B | | +2.93% | 76.61B | | -7.13% | 67.83B | | +67.44% | 58.67B | | +8.42% | 46.52B | | +8.37% | 42.85B | | 0.00% | 42.16B |
Other Electric Utilities
|