Real-time Estimate
Tradegate
21:01:46 14/06/2024 BST
|
5-day change
|
1st Jan Change
|
41.34
EUR
|
+1.41%
|
|
-4.41%
|
+4.66%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,760
|
852.9
|
1,560
|
4,996
|
5,372
|
5,329
|
-
|
-
|
Enterprise Value (EV)
1 |
5,010
|
3,904
|
4,514
|
4,752
|
4,834
|
4,967
|
5,185
|
5,357
|
P/E ratio
|
11.9
x
|
-0.61
x
|
6.83
x
|
1.79
x
|
2.66
x
|
7.8
x
|
9.14
x
|
6.82
x
|
Yield
|
3.83%
|
4.23%
|
-
|
0.49%
|
1.93%
|
2.25%
|
2.35%
|
2.32%
|
Capitalization / Revenue
|
0.15
x
|
0.06
x
|
0.06
x
|
0.11
x
|
0.14
x
|
0.15
x
|
0.15
x
|
0.17
x
|
EV / Revenue
|
0.2
x
|
0.26
x
|
0.17
x
|
0.1
x
|
0.13
x
|
0.14
x
|
0.15
x
|
0.17
x
|
EV / EBITDA
|
6.33
x
|
-4.15
x
|
10.3
x
|
1.01
x
|
1.87
x
|
3.07
x
|
3.8
x
|
4.68
x
|
EV / FCF
|
27.1
x
|
-3.81
x
|
55.3
x
|
1.26
x
|
29.3
x
|
12.9
x
|
12.1
x
|
9.24
x
|
FCF Yield
|
3.68%
|
-26.3%
|
1.81%
|
79.2%
|
3.41%
|
7.73%
|
8.25%
|
10.8%
|
Price to Book
|
1.24
x
|
0.52
x
|
0.81
x
|
1.08
x
|
0.82
x
|
0.77
x
|
0.71
x
|
0.65
x
|
Nbr of stocks (in thousands)
|
119,844
|
120,128
|
120,246
|
122,520
|
122,201
|
118,564
|
-
|
-
|
Reference price
2 |
31.37
|
7.100
|
12.97
|
40.78
|
43.96
|
44.95
|
44.95
|
44.95
|
Announcement Date
|
13/02/20
|
11/02/21
|
10/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
24,508
|
15,116
|
27,253
|
46,830
|
38,325
|
36,027
|
34,557
|
32,289
|
EBITDA
1 |
791.9
|
-941.9
|
440.3
|
4,719
|
2,591
|
1,619
|
1,366
|
1,145
|
EBIT
1 |
365.7
|
-1,441
|
-42.8
|
4,202
|
2,018
|
1,361
|
779.3
|
585.9
|
Operating Margin
|
1.49%
|
-9.53%
|
-0.16%
|
8.97%
|
5.26%
|
3.78%
|
2.26%
|
1.81%
|
Earnings before Tax (EBT)
1 |
479.5
|
-1,331
|
327.6
|
3,558
|
2,886
|
955.8
|
736.1
|
442.9
|
Net income
1 |
319.4
|
-1,392
|
231
|
2,877
|
2,140
|
735.7
|
562.5
|
772.4
|
Net margin
|
1.3%
|
-9.21%
|
0.85%
|
6.14%
|
5.59%
|
2.04%
|
1.63%
|
2.39%
|
EPS
2 |
2.640
|
-11.64
|
1.900
|
22.84
|
16.52
|
5.765
|
4.916
|
6.590
|
Free Cash Flow
1 |
184.6
|
-1,025
|
81.6
|
3,761
|
164.9
|
383.8
|
428
|
579.7
|
FCF margin
|
0.75%
|
-6.78%
|
0.3%
|
8.03%
|
0.43%
|
1.07%
|
1.24%
|
1.8%
|
FCF Conversion (EBITDA)
|
23.31%
|
-
|
18.53%
|
79.69%
|
6.36%
|
23.71%
|
31.33%
|
50.65%
|
FCF Conversion (Net income)
|
57.8%
|
-
|
35.32%
|
130.74%
|
7.7%
|
52.17%
|
76.08%
|
75.06%
|
Dividend per Share
2 |
1.200
|
0.3000
|
-
|
0.2000
|
0.8500
|
1.014
|
1.057
|
1.041
|
Announcement Date
|
13/02/20
|
11/02/21
|
10/02/22
|
16/02/23
|
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
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
8,244
|
9,142
|
14,078
|
12,765
|
10,846
|
9,295
|
9,158
|
10,734
|
9,139
|
8,646
|
8,936
|
9,184
|
8,750
|
8,187
|
8,481
|
EBITDA
1 |
409.5
|
258.8
|
1,919
|
1,533
|
1,012
|
665.4
|
560.3
|
1,298
|
93.4
|
301.5
|
467.5
|
502.1
|
258.6
|
262
|
469.3
|
EBIT
1 |
294.5
|
141.3
|
1,784
|
1,403
|
873
|
516.1
|
403.7
|
1,146
|
-46.1
|
143.9
|
295.4
|
693.5
|
133.8
|
-8.2
|
455
|
Operating Margin
|
3.57%
|
1.55%
|
12.67%
|
10.99%
|
8.05%
|
5.55%
|
4.41%
|
10.67%
|
-0.5%
|
1.66%
|
3.31%
|
7.55%
|
1.53%
|
-0.1%
|
5.36%
|
Earnings before Tax (EBT)
1 |
184.8
|
-9.4
|
1,367
|
1,275
|
924.6
|
512.4
|
1,378
|
1,049
|
-53.6
|
135.2
|
320.8
|
386.1
|
84.64
|
67.05
|
385.6
|
Net income
1 |
165.3
|
-21.1
|
1,204
|
1,056
|
637.8
|
382.1
|
1,020
|
786.4
|
-48.4
|
106.6
|
265.2
|
301.8
|
58.55
|
61.93
|
269.7
|
Net margin
|
2.01%
|
-0.23%
|
8.55%
|
8.28%
|
5.88%
|
4.11%
|
11.14%
|
7.33%
|
-0.53%
|
1.23%
|
2.97%
|
3.29%
|
0.67%
|
0.76%
|
3.18%
|
EPS
2 |
1.360
|
-0.1800
|
9.650
|
8.400
|
4.860
|
2.860
|
7.880
|
6.110
|
-0.4000
|
0.8600
|
2.133
|
2.491
|
0.5586
|
0.5200
|
2.320
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
0.2000
|
0.2000
|
0.2000
|
0.2000
|
0.2500
|
-
|
0.2500
|
0.2571
|
0.2638
|
0.2708
|
0.2708
|
Announcement Date
|
10/02/22
|
28/04/22
|
28/07/22
|
27/10/22
|
16/02/23
|
05/05/23
|
03/08/23
|
02/11/23
|
15/02/24
|
02/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,250
|
3,052
|
2,954
|
-
|
-
|
-
|
-
|
27.3
|
Net Cash position
1 |
-
|
-
|
-
|
245
|
538
|
362
|
145
|
-
|
Leverage (Debt/EBITDA)
|
1.578
x
|
-3.24
x
|
6.71
x
|
-
|
-
|
-
|
-
|
0.0239
x
|
Free Cash Flow
1 |
185
|
-1,025
|
81.6
|
3,761
|
165
|
384
|
428
|
580
|
ROE (net income / shareholders' equity)
|
3.82%
|
-60.7%
|
-16.9%
|
83.9%
|
37.5%
|
12%
|
8.31%
|
4.49%
|
ROA (Net income/ Total Assets)
|
1.28%
|
-14.5%
|
-2.73%
|
23.5%
|
10.6%
|
4.54%
|
4.82%
|
-
|
Assets
1 |
25,041
|
9,614
|
-8,459
|
12,227
|
20,239
|
16,201
|
11,673
|
-
|
Book Value Per Share
2 |
25.40
|
13.70
|
16.00
|
37.80
|
53.90
|
58.30
|
63.30
|
69.30
|
Cash Flow per Share
2 |
7.660
|
-5.280
|
3.890
|
37.60
|
10.30
|
11.10
|
11.00
|
12.80
|
Capex
1 |
405
|
393
|
396
|
1,011
|
1,174
|
835
|
814
|
784
|
Capex / Sales
|
1.65%
|
2.6%
|
1.45%
|
2.16%
|
3.06%
|
2.32%
|
2.36%
|
2.43%
|
Announcement Date
|
13/02/20
|
11/02/21
|
10/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Last Close Price
44.95
USD Average target price
55.85
USD Spread / Average Target +24.24% Consensus |