Market Closed -
Nyse
21:00:02 26/06/2024 BST
|
5-day change
|
1st Jan Change
|
61.22
USD
|
+1.19%
|
|
+1.64%
|
-3.92%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,935
|
4,076
|
4,158
|
4,100
|
3,534
|
3,422
|
-
|
-
|
Enterprise Value (EV)
1 |
6,719
|
6,069
|
8,326
|
7,324
|
5,770
|
6,566
|
6,796
|
6,978
|
P/E ratio
|
26.7
x
|
20.9
x
|
20.2
x
|
18.6
x
|
15.4
x
|
15.8
x
|
14.6
x
|
13.3
x
|
Yield
|
2.14%
|
2.81%
|
2.99%
|
3.28%
|
4.08%
|
4.36%
|
4.42%
|
4.48%
|
Capitalization / Revenue
|
2.99
x
|
2.66
x
|
2.3
x
|
1.59
x
|
1.49
x
|
1.44
x
|
1.36
x
|
1.3
x
|
EV / Revenue
|
4.07
x
|
3.97
x
|
4.6
x
|
2.84
x
|
2.43
x
|
2.77
x
|
2.71
x
|
2.65
x
|
EV / EBITDA
|
14.1
x
|
12.2
x
|
16.1
x
|
12.7
x
|
8.78
x
|
9.76
x
|
9.09
x
|
8.43
x
|
EV / FCF
|
-31,635,239
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-0%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
2.32
x
|
1.83
x
|
1.77
x
|
1.62
x
|
1.3
x
|
1.19
x
|
1.13
x
|
1.09
x
|
Nbr of stocks (in thousands)
|
52,737
|
53,097
|
53,588
|
54,141
|
55,454
|
56,569
|
-
|
-
|
Reference price
2 |
93.57
|
76.77
|
77.59
|
75.72
|
63.72
|
60.50
|
60.50
|
60.50
|
Announcement Date
|
19/02/20
|
25/02/21
|
23/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,653
|
1,530
|
1,809
|
2,578
|
2,372
|
2,369
|
2,509
|
2,635
|
EBITDA
1 |
475.7
|
498.4
|
517.5
|
578.4
|
657.4
|
672.6
|
747.7
|
828
|
EBIT
1 |
295.3
|
303.5
|
310.3
|
350
|
377.6
|
398
|
451.2
|
503.8
|
Operating Margin
|
17.86%
|
19.83%
|
17.15%
|
13.57%
|
15.92%
|
16.8%
|
17.98%
|
19.12%
|
Earnings before Tax (EBT)
1 |
229.6
|
238
|
246.8
|
268.3
|
271.7
|
265.5
|
301.1
|
344.5
|
Net income
1 |
186.7
|
196.4
|
206.4
|
221.7
|
231.2
|
221.8
|
253.6
|
288.9
|
Net margin
|
11.3%
|
12.84%
|
11.41%
|
8.6%
|
9.75%
|
9.36%
|
10.11%
|
10.96%
|
EPS
2 |
3.510
|
3.680
|
3.850
|
4.080
|
4.140
|
3.839
|
4.150
|
4.540
|
Free Cash Flow
|
-212.4
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-12.85%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
2.000
|
2.160
|
2.320
|
2.480
|
2.600
|
2.637
|
2.672
|
2.711
|
Announcement Date
|
19/02/20
|
25/02/21
|
23/02/22
|
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 |
593.7
|
971.5
|
429
|
359.4
|
818.2
|
1,032
|
398.1
|
335.8
|
605.9
|
758.3
|
421.1
|
363.9
|
686.9
|
-
|
-
|
EBITDA
1 |
139.9
|
197.9
|
113.6
|
102.3
|
164.6
|
220.5
|
131.6
|
125.6
|
179.7
|
222.4
|
134.5
|
124.8
|
188.5
|
-
|
-
|
EBIT
1 |
87
|
140.8
|
58.57
|
47.05
|
103.6
|
149.2
|
64.02
|
57.2
|
107.1
|
145.9
|
69.93
|
62.49
|
121.7
|
-
|
-
|
Operating Margin
|
14.65%
|
14.49%
|
13.65%
|
13.09%
|
12.66%
|
14.46%
|
16.08%
|
17.03%
|
17.68%
|
19.23%
|
16.61%
|
17.18%
|
17.72%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
71.08
|
121
|
38.27
|
28.29
|
80.69
|
121.7
|
38.71
|
29.3
|
82.02
|
118
|
35.67
|
24.13
|
85.29
|
-
|
-
|
Net income
1 |
60.51
|
98.93
|
32.08
|
23.7
|
67.03
|
102.6
|
32.69
|
25.19
|
70.73
|
99.32
|
26.11
|
20.97
|
74.58
|
-
|
-
|
Net margin
|
10.19%
|
10.18%
|
7.48%
|
6.6%
|
8.19%
|
9.94%
|
8.21%
|
7.5%
|
11.67%
|
13.1%
|
6.2%
|
5.76%
|
10.86%
|
-
|
-
|
EPS
2 |
1.120
|
1.830
|
0.5900
|
0.4400
|
1.230
|
1.840
|
0.5800
|
0.4500
|
1.270
|
1.750
|
0.4716
|
0.3776
|
1.236
|
-
|
-
|
Dividend per Share
2 |
0.5800
|
0.6200
|
0.6200
|
0.6200
|
0.6200
|
0.6500
|
0.6500
|
0.6500
|
0.6500
|
0.6600
|
0.6600
|
0.6600
|
0.6600
|
0.6631
|
0.6631
|
Announcement Date
|
23/02/22
|
02/05/22
|
01/08/22
|
31/10/22
|
22/02/23
|
01/05/23
|
31/07/23
|
30/10/23
|
21/02/24
|
06/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,785
|
1,993
|
4,169
|
3,225
|
2,237
|
3,144
|
3,373
|
3,555
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3.752
x
|
3.998
x
|
8.055
x
|
5.575
x
|
3.403
x
|
4.674
x
|
4.511
x
|
4.294
x
|
Free Cash Flow
|
-212
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
8.95%
|
9%
|
9.01%
|
8.99%
|
8.64%
|
7.72%
|
7.85%
|
8.13%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
40.40
|
42.00
|
43.80
|
46.70
|
48.90
|
50.80
|
53.30
|
55.50
|
Cash Flow per Share
|
5.830
|
6.830
|
-28.60
|
28.90
|
16.80
|
-
|
-
|
-
|
Capex
1 |
417
|
471
|
495
|
609
|
667
|
750
|
812
|
858
|
Capex / Sales
|
25.25%
|
30.8%
|
27.38%
|
23.64%
|
28.1%
|
31.65%
|
32.34%
|
32.55%
|
Announcement Date
|
19/02/20
|
25/02/21
|
23/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Last Close Price
60.5
USD Average target price
63.36
USD Spread / Average Target +4.72% Consensus |
1st Jan change
|
Capi.
|
---|
| -3.92% | 3.42B | | -1.84% | 13.91B | | +15.30% | 9.71B | | +17.05% | 9.18B | | +23.48% | 8.84B | | +6.64% | 8.16B | | +32.63% | 5.65B | | +16.54% | 5.28B | | +34.55% | 5.06B | | -5.39% | 4.79B |
Natural Gas Distribution
|