Real-time Estimate
Tradegate
16:31:21 16/07/2024 BST
|
5-day change
|
1st Jan Change
|
3.739
EUR
|
+0.46%
|
|
+1.48%
|
+18.11%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,305
|
567.3
|
1,613
|
1,796
|
3,988
|
4,712
|
-
|
-
|
Enterprise Value (EV)
1 |
1,305
|
567.3
|
1,613
|
1,796
|
3,988
|
4,712
|
4,712
|
4,712
|
P/E ratio
|
9.06
x
|
-0.86
x
|
-0.37
x
|
2.11
x
|
5.08
x
|
4.88
x
|
4.89
x
|
4.86
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
5.11%
|
8.5%
|
10%
|
Capitalization / Revenue
|
0.6
x
|
0.3
x
|
0.64
x
|
0.7
x
|
1.56
x
|
1.84
x
|
1.89
x
|
1.87
x
|
EV / Revenue
|
0.6
x
|
0.3
x
|
0.64
x
|
0.7
x
|
1.56
x
|
1.84
x
|
1.89
x
|
1.87
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.17
x
|
0.08
x
|
0.28
x
|
0.27
x
|
-
|
0.63
x
|
0.58
x
|
0.55
x
|
Nbr of stocks (in thousands)
|
26,461
|
26,445
|
1,250,241
|
1,249,208
|
1,246,392
|
1,247,758
|
-
|
-
|
Reference price
2 |
49.34
|
21.45
|
1.290
|
1.438
|
3.200
|
3.776
|
3.776
|
3.776
|
Announcement Date
|
30/03/20
|
16/03/21
|
15/03/22
|
24/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,174
|
1,893
|
2,526
|
2,582
|
2,550
|
2,567
|
2,494
|
2,525
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,161
|
809
|
1,592
|
1,694
|
1,751
|
1,649
|
1,623
|
1,635
|
Operating Margin
|
53.4%
|
42.74%
|
63.02%
|
65.61%
|
68.67%
|
64.24%
|
65.07%
|
64.77%
|
Earnings before Tax (EBT)
1 |
389
|
-530
|
-2,691
|
1,037
|
1,078
|
1,323
|
1,307
|
1,349
|
Net income
1 |
280
|
-652
|
-3,013
|
899
|
788
|
973.5
|
970.3
|
981.7
|
Net margin
|
12.88%
|
-34.44%
|
-119.28%
|
34.82%
|
30.9%
|
37.92%
|
38.91%
|
38.88%
|
EPS
2 |
5.445
|
-24.92
|
-3.510
|
0.6800
|
0.6300
|
0.7738
|
0.7722
|
0.7776
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
0.1931
|
0.3208
|
0.3792
|
Announcement Date
|
30/03/20
|
16/03/21
|
15/03/22
|
24/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
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 |
922
|
629
|
983
|
513
|
464
|
576
|
577
|
662
|
653
|
680
|
592
|
653.1
|
652
|
649.7
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
470
|
415
|
502
|
298
|
249
|
282
|
371
|
461
|
457
|
462
|
389
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
50.98%
|
65.98%
|
51.07%
|
58.09%
|
53.66%
|
48.96%
|
64.3%
|
69.64%
|
69.98%
|
67.94%
|
65.71%
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
250
|
-
|
93
|
158
|
231
|
255
|
-
|
-
|
311
|
325
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
-149
|
76
|
-
|
92
|
168
|
170
|
180
|
-
|
-
|
211
|
233
|
246.8
|
264.4
|
275.4
|
-
|
-
|
Net margin
|
-16.16%
|
12.08%
|
-
|
17.93%
|
36.21%
|
29.51%
|
31.2%
|
-
|
-
|
31.03%
|
39.36%
|
37.78%
|
40.56%
|
42.38%
|
-
|
-
|
EPS
2 |
-
|
-
|
-
|
-
|
0.1300
|
0.1300
|
-
|
-
|
-
|
0.1600
|
0.1800
|
0.1885
|
0.1996
|
0.1995
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.0604
|
0.0604
|
0.0604
|
0.1137
|
0.1137
|
Announcement Date
|
04/08/20
|
15/03/22
|
12/05/22
|
03/08/22
|
11/11/22
|
24/02/23
|
05/05/23
|
31/07/23
|
03/11/23
|
14/02/24
|
30/04/24
|
-
|
-
|
-
|
-
|
-
|
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)
|
3.59%
|
-4.56%
|
-46.8%
|
9.32%
|
15.1%
|
13.9%
|
12.4%
|
11.8%
|
ROA (Net income/ Total Assets)
|
0.44%
|
-0.98%
|
-3.98%
|
1.16%
|
1.04%
|
1.4%
|
1.2%
|
1.18%
|
Assets
1 |
63,839
|
66,403
|
75,704
|
77,728
|
75,544
|
69,335
|
81,064
|
83,199
|
Book Value Per Share
2 |
290.0
|
270.0
|
4.630
|
5.260
|
-
|
6.040
|
6.490
|
6.880
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
30/03/20
|
16/03/21
|
15/03/22
|
24/02/23
|
14/02/24
|
-
|
-
|
-
|
Last Close Price
3.776
EUR Average target price
5.151
EUR Spread / Average Target +36.43% Consensus |
1st Jan change
|
Capi.
|
---|
| +24.90% | 598B | | +31.29% | 328B | | +14.40% | 280B | | +21.71% | 196B | | +17.63% | 183B | | +16.78% | 179B | | +4.48% | 157B | | +13.07% | 157B | | +18.46% | 150B |
Other Banks
|