Real-time Estimate
Tradegate
14:46:30 30/04/2024 BST
|
5-day change
|
1st Jan Change
|
0.52
EUR
|
-1.33%
|
|
+5.13%
|
-2.61%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,036
|
1,214
|
929.7
|
891.3
|
793.9
|
775.1
|
-
|
-
|
Enterprise Value (EV)
1 |
2,658
|
1,882
|
1,481
|
1,613
|
1,654
|
1,616
|
1,565
|
1,503
|
P/E ratio
|
12.3
x
|
80
x
|
28.6
x
|
9.97
x
|
12.6
x
|
7.62
x
|
6.13
x
|
5.55
x
|
Yield
|
4.28%
|
4.85%
|
3.15%
|
4.4%
|
-
|
6.83%
|
8.26%
|
8.82%
|
Capitalization / Revenue
|
1.13
x
|
0.81
x
|
0.61
x
|
0.48
x
|
0.43
x
|
0.4
x
|
0.39
x
|
0.37
x
|
EV / Revenue
|
1.48
x
|
1.25
x
|
0.98
x
|
0.86
x
|
0.89
x
|
0.84
x
|
0.78
x
|
0.72
x
|
EV / EBITDA
|
6.52
x
|
6.91
x
|
4.94
x
|
4.44
x
|
5.07
x
|
4.27
x
|
3.77
x
|
3.46
x
|
EV / FCF
|
12.7
x
|
11.2
x
|
8.17
x
|
9.27
x
|
13
x
|
11.6
x
|
9.65
x
|
8.17
x
|
FCF Yield
|
7.85%
|
8.91%
|
12.2%
|
10.8%
|
7.7%
|
8.63%
|
10.4%
|
12.2%
|
Price to Book
|
8.37
x
|
15.5
x
|
12.5
x
|
5.98
x
|
5.11
x
|
3.74
x
|
2.77
x
|
1.95
x
|
Nbr of stocks (in thousands)
|
1,499,025
|
1,517,136
|
1,485,113
|
1,490,414
|
1,478,332
|
1,470,733
|
-
|
-
|
Reference price
2 |
1.358
|
0.8000
|
0.6260
|
0.5980
|
0.5370
|
0.5270
|
0.5270
|
0.5270
|
Announcement Date
|
28/02/20
|
26/02/21
|
28/02/22
|
27/02/23
|
28/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,799
|
1,508
|
1,519
|
1,872
|
1,861
|
1,920
|
2,012
|
2,080
|
EBITDA
1 |
407.6
|
272.4
|
299.8
|
363
|
326
|
378.7
|
414.8
|
434.3
|
EBIT
1 |
304.8
|
134.4
|
167.1
|
237.8
|
194
|
244.2
|
283.3
|
300.6
|
Operating Margin
|
16.94%
|
8.91%
|
11%
|
12.7%
|
10.42%
|
12.72%
|
14.08%
|
14.45%
|
Earnings before Tax (EBT)
1 |
259.6
|
88.32
|
107.3
|
184.5
|
118
|
175.5
|
202.3
|
222
|
Net income
1 |
168.9
|
15.89
|
33.16
|
94.39
|
62.93
|
105.8
|
127.8
|
141.8
|
Net margin
|
9.39%
|
1.05%
|
2.18%
|
5.04%
|
3.38%
|
5.51%
|
6.35%
|
6.81%
|
EPS
2 |
0.1100
|
0.0100
|
0.0219
|
0.0600
|
0.0426
|
0.0692
|
0.0860
|
0.0950
|
Free Cash Flow
1 |
208.5
|
167.7
|
181.3
|
174
|
127.4
|
139.4
|
162.2
|
184
|
FCF margin
|
11.59%
|
11.12%
|
11.94%
|
9.29%
|
6.85%
|
7.26%
|
8.06%
|
8.85%
|
FCF Conversion (EBITDA)
|
51.17%
|
61.55%
|
60.49%
|
47.93%
|
39.09%
|
36.81%
|
39.11%
|
42.37%
|
FCF Conversion (Net income)
|
123.44%
|
1,055.03%
|
546.89%
|
184.33%
|
202.51%
|
131.73%
|
126.92%
|
129.81%
|
Dividend per Share
2 |
0.0581
|
0.0388
|
0.0197
|
0.0263
|
-
|
0.0360
|
0.0435
|
0.0465
|
Announcement Date
|
28/02/20
|
26/02/21
|
28/02/22
|
27/02/23
|
28/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
771.8
|
692.4
|
436.6
|
410.6
|
472.6
|
883.2
|
533.8
|
454.8
|
-
|
477
|
502.1
|
979.1
|
518.5
|
363.4
|
470
|
493.7
|
495.4
|
352.5
|
EBITDA
|
119.7
|
136.6
|
89.7
|
79.3
|
91
|
170.3
|
104.7
|
88.04
|
192.7
|
85
|
96.62
|
181.6
|
105.6
|
38.8
|
81
|
-
|
-
|
-
|
EBIT
1 |
65.56
|
80.7
|
40.56
|
49.3
|
59.3
|
108.6
|
69.4
|
60.14
|
-
|
53.5
|
62.81
|
116.3
|
70.49
|
7.2
|
44
|
67.86
|
65.52
|
65.32
|
Operating Margin
|
8.49%
|
11.65%
|
9.29%
|
12.01%
|
12.55%
|
12.3%
|
13%
|
13.22%
|
-
|
11.22%
|
12.51%
|
11.88%
|
13.6%
|
1.98%
|
9.36%
|
13.75%
|
13.23%
|
18.53%
|
Earnings before Tax (EBT)
|
42.27
|
61.33
|
15.87
|
33.6
|
48.36
|
81.96
|
63.04
|
39.33
|
-
|
29
|
42.67
|
71.67
|
43.43
|
-
|
33
|
-
|
-
|
-
|
Net income
|
21.63
|
30.56
|
-6.842
|
17.7
|
26.04
|
43.74
|
34.26
|
16.39
|
-
|
14.1
|
23.17
|
37.27
|
25.83
|
-0.167
|
18
|
-
|
-
|
-
|
Net margin
|
2.8%
|
4.41%
|
-1.57%
|
4.31%
|
5.51%
|
4.95%
|
6.42%
|
3.6%
|
-
|
2.96%
|
4.61%
|
3.81%
|
4.98%
|
-0.05%
|
3.83%
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
31/07/20
|
30/07/21
|
28/02/22
|
12/05/22
|
29/07/22
|
29/07/22
|
04/11/22
|
27/02/23
|
27/02/23
|
28/04/23
|
28/07/23
|
28/07/23
|
27/10/23
|
28/02/24
|
26/04/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
622
|
668
|
552
|
722
|
860
|
841
|
790
|
728
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.527
x
|
2.452
x
|
1.84
x
|
1.988
x
|
2.639
x
|
2.221
x
|
1.904
x
|
1.677
x
|
Free Cash Flow
1 |
209
|
168
|
181
|
174
|
127
|
139
|
162
|
184
|
ROE (net income / shareholders' equity)
|
70.2%
|
9.8%
|
41.9%
|
83.6%
|
41.6%
|
60.3%
|
52.1%
|
44.3%
|
ROA (Net income/ Total Assets)
|
8.73%
|
0.85%
|
1.87%
|
4.89%
|
3.06%
|
5.1%
|
5.8%
|
6.2%
|
Assets
1 |
1,934
|
1,877
|
1,776
|
1,931
|
2,058
|
2,075
|
2,203
|
2,286
|
Book Value Per Share
2 |
0.1600
|
0.0500
|
0.0500
|
0.1000
|
0.1100
|
0.1400
|
0.1900
|
0.2700
|
Cash Flow per Share
2 |
0.2100
|
0.1600
|
0.1600
|
0.1700
|
0.1600
|
0.1700
|
-
|
-
|
Capex
1 |
104
|
69.7
|
59.7
|
77
|
106
|
95
|
101
|
107
|
Capex / Sales
|
5.81%
|
4.62%
|
3.93%
|
4.11%
|
5.7%
|
4.95%
|
5.02%
|
5.16%
|
Announcement Date
|
28/02/20
|
26/02/21
|
28/02/22
|
27/02/23
|
28/02/24
|
-
|
-
|
-
|
Last Close Price
0.527
EUR Average target price
0.7
EUR Spread / Average Target +32.83% Consensus |
1st Jan change
|
Capi.
|
---|
| -2.61% | 830M | | +13.06% | 5.82B | | -18.97% | 2.13B | | -5.45% | 941M | | +2.87% | 805M | | -16.79% | 532M | | +47.64% | 501M | | +2.48% | 488M | | +5.42% | 253M | | +35.39% | 109M |
Security Services
|