Market Closed -
Euronext Paris
16:35:16 26/04/2024 BST
|
5-day change
|
1st Jan Change
|
30.4
EUR
|
+0.46%
|
|
+4.18%
|
+14.89%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
6,969
|
4,909
|
5,065
|
3,833
|
4,748
|
5,455
|
-
|
-
|
Enterprise Value (EV)
1 |
7,943
|
5,643
|
6,208
|
5,296
|
4,748
|
5,455
|
5,455
|
5,455
|
P/E ratio
|
16.5
x
|
21
x
|
11.2
x
|
-12.7
x
|
5.83
x
|
6.91
x
|
6.23
x
|
5.81
x
|
Yield
|
4.81%
|
6.81%
|
6.56%
|
6.51%
|
-
|
6.35%
|
6.74%
|
6.86%
|
Capitalization / Revenue
|
0.43
x
|
0.3
x
|
0.29
x
|
0.19
x
|
0.25
x
|
0.27
x
|
0.26
x
|
0.25
x
|
EV / Revenue
|
0.43
x
|
0.3
x
|
0.29
x
|
0.19
x
|
0.25
x
|
0.27
x
|
0.26
x
|
0.25
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
4.97
x
|
2.11
x
|
7.67
x
|
-
|
3.2
x
|
2.8
x
|
-
|
FCF Yield
|
-
|
20.1%
|
47.5%
|
13%
|
-
|
31.2%
|
35.7%
|
-
|
Price to Book
|
1.1
x
|
0.8
x
|
0.78
x
|
0.75
x
|
1.01
x
|
1.02
x
|
0.9
x
|
0.81
x
|
Nbr of stocks (in thousands)
|
186,232
|
185,824
|
184,597
|
178,346
|
179,437
|
179,429
|
-
|
-
|
Reference price
2 |
37.42
|
26.42
|
27.44
|
21.49
|
26.46
|
30.40
|
30.40
|
30.40
|
Announcement Date
|
27/02/20
|
24/02/21
|
24/02/22
|
02/03/23
|
06/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
16,341
|
16,368
|
17,600
|
19,732
|
19,371
|
20,432
|
21,113
|
21,713
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
713
|
479
|
795
|
1
|
711
|
1,276
|
1,402
|
1,478
|
Operating Margin
|
4.36%
|
2.93%
|
4.52%
|
0.01%
|
3.67%
|
6.24%
|
6.64%
|
6.81%
|
Earnings before Tax (EBT)
1 |
569
|
336
|
663
|
-116
|
-
|
1,139
|
1,254
|
1,306
|
Net income
1 |
422
|
234
|
456
|
-301
|
812
|
806.4
|
893.8
|
930
|
Net margin
|
2.58%
|
1.43%
|
2.59%
|
-1.53%
|
4.19%
|
3.95%
|
4.23%
|
4.28%
|
EPS
2 |
2.270
|
1.260
|
2.460
|
-1.690
|
4.540
|
4.398
|
4.882
|
5.233
|
Free Cash Flow
1 |
-
|
988
|
2,406
|
500
|
-
|
1,703
|
1,950
|
-
|
FCF margin
|
-
|
6.04%
|
13.67%
|
2.53%
|
-
|
8.34%
|
9.24%
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
422.22%
|
527.63%
|
-
|
-
|
211.2%
|
218.17%
|
-
|
Dividend per Share
2 |
1.800
|
1.800
|
1.800
|
1.400
|
-
|
1.929
|
2.050
|
2.085
|
Announcement Date
|
27/02/20
|
24/02/21
|
24/02/22
|
02/03/23
|
06/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
|
8,195
|
8,441
|
-
|
4,553
|
4,715
|
4,971
|
-
|
5,141
|
4,905
|
4,744
|
4,830
|
4,870
|
4,927
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
128
|
606
|
-18
|
207
|
-48
|
-111
|
-
|
-216
|
376
|
444
|
316
|
257
|
350
|
317.1
|
310.3
|
371.1
|
347
|
-
|
Operating Margin
|
1.56%
|
7.18%
|
-
|
4.55%
|
-1.02%
|
-2.23%
|
-
|
-4.2%
|
7.67%
|
9.36%
|
6.54%
|
5.28%
|
7.1%
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-51
|
-
|
-81
|
-
|
-
|
-242
|
345
|
417
|
288
|
227
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
26
|
380
|
-41
|
118
|
-80
|
-159
|
-239
|
-270
|
208
|
311
|
192
|
147
|
162
|
203.1
|
198.3
|
241.1
|
224.1
|
-
|
Net margin
|
0.32%
|
4.5%
|
-
|
2.59%
|
-1.7%
|
-3.2%
|
-
|
-5.25%
|
4.24%
|
6.56%
|
3.98%
|
3.02%
|
3.29%
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
0.1400
|
2.040
|
-0.2200
|
0.6400
|
-0.4400
|
-0.9000
|
-
|
-1.520
|
1.160
|
1.730
|
1.070
|
0.8200
|
0.9100
|
1.089
|
1.090
|
1.220
|
1.227
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
1.800
|
-
|
-
|
-
|
-
|
1.400
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2.000
|
-
|
Announcement Date
|
23/07/20
|
28/07/21
|
27/10/21
|
24/02/22
|
06/05/22
|
28/07/22
|
28/07/22
|
09/11/22
|
02/03/23
|
12/05/23
|
28/07/23
|
10/11/23
|
06/03/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
974
|
734
|
1,143
|
1,463
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
988
|
2,406
|
500
|
-
|
1,703
|
1,950
|
-
|
ROE (net income / shareholders' equity)
|
7%
|
3.8%
|
7.2%
|
-5.24%
|
-
|
16%
|
15.2%
|
14.2%
|
ROA (Net income/ Total Assets)
|
0.93%
|
0.5%
|
0.93%
|
-0.56%
|
-
|
1%
|
1%
|
1.1%
|
Assets
1 |
45,622
|
46,548
|
48,869
|
53,426
|
-
|
80,636
|
89,380
|
84,542
|
Book Value Per Share
2 |
34.10
|
33.00
|
35.30
|
28.50
|
26.20
|
29.90
|
33.70
|
37.70
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
-
|
-
|
-
|
-
|
128
|
131
|
135
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
0.63%
|
0.62%
|
0.62%
|
Announcement Date
|
27/02/20
|
24/02/21
|
24/02/22
|
02/03/23
|
06/03/24
|
-
|
-
|
-
|
Last Close Price
30.4
EUR Average target price
34.77
EUR Spread / Average Target +14.36% Consensus |
1st Jan change
|
Capi.
|
---|
| +14.89% | 5.82B | | +5.22% | 31.59B | | +10.73% | 7.18B | | -2.06% | 4.23B | | +13.57% | 869M | | +17.35% | 664M | | +6.43% | 493M | | +41.80% | 284M | | +9.84% | 154M | | +2.67% | 151M |
Other Reinsurance
|