Market Closed -
Euronext Paris
16:35:29 21/06/2024 BST
|
5-day change
|
1st Jan Change
|
76.95
EUR
|
-1.22%
|
|
-3.93%
|
-33.09%
|
Fiscal Period: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
5,919
|
4,963
|
7,912
|
9,485
|
8,475
|
3,920
|
-
|
-
|
Enterprise Value (EV)
1 |
6,232
|
5,414
|
8,226
|
9,839
|
9,012
|
5,405
|
4,582
|
4,645
|
P/E ratio
|
37.4
x
|
43.7
x
|
54.5
x
|
44.4
x
|
29
x
|
25.7
x
|
20.9
x
|
18
x
|
Yield
|
1.39%
|
1%
|
1.17%
|
0.99%
|
1.19%
|
2.14%
|
2.66%
|
2.78%
|
Capitalization / Revenue
|
5.26
x
|
4.84
x
|
7.83
x
|
7.22
x
|
5.47
x
|
3.98
x
|
3.26
x
|
3.01
x
|
EV / Revenue
|
5.54
x
|
5.28
x
|
8.14
x
|
7.49
x
|
5.82
x
|
4.53
x
|
3.81
x
|
3.57
x
|
EV / EBITDA
|
21.2
x
|
21.8
x
|
30.5
x
|
26.3
x
|
19.3
x
|
15.2
x
|
12.9
x
|
11.7
x
|
EV / FCF
|
733
x
|
345
x
|
66.9
x
|
109
x
|
185
x
|
392
x
|
46
x
|
51.1
x
|
FCF Yield
|
0.14%
|
0.29%
|
1.5%
|
0.92%
|
0.54%
|
0.26%
|
2.17%
|
1.96%
|
Price to Book
|
4.16
x
|
3.54
x
|
5.11
x
|
5.71
x
|
4.83
x
|
2.58
x
|
2.02
x
|
1.9
x
|
Nbr of stocks (in thousands)
|
49,783
|
49,803
|
50,233
|
50,723
|
50,446
|
50,943
|
-
|
-
|
Reference price
2 |
118.9
|
99.65
|
157.5
|
187.0
|
168.0
|
76.95
|
76.95
|
76.95
|
Announcement Date
|
06/06/19
|
04/06/20
|
03/06/21
|
02/06/22
|
01/06/23
|
06/06/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,126
|
1,025
|
1,010
|
1,313
|
1,548
|
1,194
|
1,202
|
1,301
|
EBITDA
1 |
294.4
|
248.5
|
270.1
|
374.4
|
467.5
|
356.4
|
354.6
|
395.8
|
EBIT
1 |
264.1
|
215.1
|
236.1
|
334.4
|
429.6
|
304.4
|
307.4
|
349
|
Operating Margin
|
23.46%
|
20.99%
|
23.37%
|
25.47%
|
27.74%
|
25.49%
|
25.59%
|
26.82%
|
Earnings before Tax (EBT)
1 |
233.3
|
167.5
|
221.3
|
307.1
|
408.9
|
253.1
|
268.5
|
319.3
|
Net income
1 |
159.2
|
113.4
|
144.5
|
212.5
|
293.8
|
184.8
|
193.1
|
228.6
|
Net margin
|
14.14%
|
11.07%
|
14.3%
|
16.19%
|
18.97%
|
15.48%
|
16.07%
|
17.57%
|
EPS
2 |
3.180
|
2.280
|
2.890
|
4.210
|
5.790
|
3.640
|
3.677
|
4.278
|
Free Cash Flow
1 |
8.5
|
15.7
|
123
|
90.3
|
48.6
|
13.8
|
99.56
|
90.92
|
FCF margin
|
0.75%
|
1.53%
|
12.18%
|
6.88%
|
3.14%
|
1.16%
|
8.29%
|
6.99%
|
FCF Conversion (EBITDA)
|
2.89%
|
6.32%
|
45.54%
|
24.12%
|
10.4%
|
3.87%
|
28.08%
|
22.97%
|
FCF Conversion (Net income)
|
5.34%
|
13.84%
|
85.12%
|
42.49%
|
16.54%
|
7.47%
|
51.55%
|
39.77%
|
Dividend per Share
2 |
1.650
|
1.000
|
1.850
|
1.850
|
2.000
|
2.000
|
2.050
|
2.141
|
Announcement Date
|
06/06/19
|
04/06/20
|
03/06/21
|
02/06/22
|
01/06/23
|
06/06/24
|
-
|
-
|
Fiscal Period: March |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 S2
|
---|
Net sales
1 |
523.9
|
501
|
430.8
|
579.4
|
293.1
|
352.2
|
645.3
|
440.5
|
227
|
667.6
|
409.9
|
457.2
|
867.1
|
437.6
|
243.8
|
681.4
|
257.5
|
379.2
|
636.7
|
319.9
|
234.2
|
557.4
|
224
|
347.8
|
704.2
|
370.6
|
621.3
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
138.3
|
76.8
|
106.2
|
129.9
|
-
|
-
|
-
|
-
|
-
|
121.5
|
-
|
-
|
319.3
|
-
|
-
|
110.3
|
-
|
-
|
169.1
|
-
|
-
|
135.3
|
-
|
-
|
156.2
|
-
|
157.5
|
Operating Margin
|
26.4%
|
15.33%
|
24.65%
|
22.42%
|
-
|
-
|
-
|
-
|
-
|
18.2%
|
-
|
-
|
36.82%
|
-
|
-
|
16.19%
|
-
|
-
|
26.56%
|
-
|
-
|
24.27%
|
-
|
-
|
22.18%
|
-
|
25.35%
|
Earnings before Tax (EBT)
|
123.7
|
43.8
|
98
|
123.3
|
-
|
-
|
-
|
-
|
-
|
115.2
|
-
|
-
|
-
|
-
|
-
|
98.7
|
-
|
-
|
153.4
|
-
|
-
|
99.7
|
-
|
-
|
168.7
|
-
|
166.5
|
Net income
|
90.5
|
22.9
|
65
|
79.5
|
-
|
-
|
-
|
-
|
-
|
78.5
|
-
|
-
|
-
|
-
|
-
|
70
|
-
|
-
|
113
|
-
|
-
|
71.8
|
-
|
-
|
115
|
-
|
113.9
|
Net margin
|
17.27%
|
4.57%
|
15.09%
|
13.72%
|
-
|
-
|
-
|
-
|
-
|
11.76%
|
-
|
-
|
-
|
-
|
-
|
10.27%
|
-
|
-
|
17.75%
|
-
|
-
|
12.88%
|
-
|
-
|
16.33%
|
-
|
18.33%
|
EPS
|
1.820
|
-
|
1.300
|
1.590
|
-
|
-
|
-
|
-
|
-
|
1.540
|
-
|
-
|
-
|
-
|
-
|
1.390
|
-
|
-
|
2.240
|
-
|
-
|
1.400
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2.000
|
-
|
-
|
-
|
-
|
1.900
|
Announcement Date
|
28/11/19
|
04/06/20
|
26/11/20
|
03/06/21
|
20/07/21
|
25/11/21
|
25/11/21
|
25/01/22
|
02/06/22
|
02/06/22
|
26/07/22
|
24/11/22
|
24/11/22
|
27/01/23
|
01/06/23
|
01/06/23
|
25/07/23
|
30/11/23
|
30/11/23
|
26/01/24
|
-
|
06/06/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
313
|
451
|
314
|
353
|
537
|
650
|
662
|
725
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.063
x
|
1.814
x
|
1.164
x
|
0.9436
x
|
1.148
x
|
1.823
x
|
1.867
x
|
1.832
x
|
Free Cash Flow
1 |
8.5
|
15.7
|
123
|
90.3
|
48.6
|
13.8
|
99.6
|
90.9
|
ROE (net income / shareholders' equity)
|
11.1%
|
8.78%
|
10%
|
13.2%
|
17.2%
|
10.3%
|
9.71%
|
10.8%
|
ROA (Net income/ Total Assets)
|
-
|
4.59%
|
5.32%
|
7.38%
|
9.53%
|
5.64%
|
5.43%
|
6.26%
|
Assets
1 |
-
|
2,471
|
2,715
|
2,880
|
3,083
|
3,279
|
3,555
|
3,649
|
Book Value Per Share
2 |
28.60
|
28.10
|
30.80
|
32.70
|
34.80
|
36.20
|
38.20
|
40.50
|
Cash Flow per Share
2 |
1.010
|
1.620
|
3.360
|
2.800
|
2.400
|
2.910
|
3.630
|
3.950
|
Capex
1 |
44.6
|
64.8
|
54
|
54.5
|
75.6
|
24.7
|
62.3
|
63.3
|
Capex / Sales
|
3.96%
|
6.32%
|
5.35%
|
4.15%
|
4.88%
|
2.07%
|
5.19%
|
4.86%
|
Announcement Date
|
06/06/19
|
04/06/20
|
03/06/21
|
02/06/22
|
01/06/23
|
06/06/24
|
-
|
-
|
Last Close Price
76.95
EUR Average target price
106.5
EUR Spread / Average Target +38.40% Consensus |
1st Jan change
|
Capi.
|
---|
| -33.09% | 4.19B | | -9.73% | 72.26B | | -18.15% | 35.25B | | -23.64% | 20.6B | | -10.48% | 8.71B | | -9.35% | 5.05B | | -14.36% | 3.65B | | +7.47% | 2.85B | | -24.82% | 1.63B | | +1.24% | 1.57B |
Other Distillers & Wineries
|