Market Closed -
London S.E.
17:10:10 10/01/2024 GMT
|
After market
21:00:00
|
27
EUR
|
-0.58%
|
|
32.25
|
+19.44%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,918
|
1,605
|
2,521
|
2,921
|
-
|
-
|
Enterprise Value (EV)
1 |
1,918
|
1,995
|
2,521
|
3,380
|
3,406
|
3,435
|
P/E ratio
|
21.4
x
|
12
x
|
17.3
x
|
18.1
x
|
16.9
x
|
16.2
x
|
Yield
|
-
|
1.86%
|
-
|
1.4%
|
1.49%
|
1.55%
|
Capitalization / Revenue
|
-
|
1.16
x
|
1.7
x
|
1.84
x
|
1.71
x
|
1.59
x
|
EV / Revenue
|
-
|
1.45
x
|
1.7
x
|
2.13
x
|
2
x
|
1.87
x
|
EV / EBITDA
|
-
|
6.08
x
|
6.6
x
|
8.47
x
|
7.99
x
|
7.45
x
|
EV / FCF
|
-
|
23.8
x
|
-
|
53.6
x
|
46
x
|
44
x
|
FCF Yield
|
-
|
4.2%
|
-
|
1.86%
|
2.17%
|
2.27%
|
Price to Book
|
-
|
1.96
x
|
-
|
2.76
x
|
2.46
x
|
2.2
x
|
Nbr of stocks (in thousands)
|
90,700
|
90,700
|
90,700
|
90,700
|
-
|
-
|
Reference price
2 |
21.15
|
17.70
|
27.80
|
32.20
|
32.20
|
32.20
|
Announcement Date
|
20/04/22
|
30/03/23
|
27/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
1,379
|
1,487
|
1,586
|
1,705
|
1,840
|
EBITDA
1 |
-
|
328.3
|
382.2
|
399
|
426
|
461
|
EBIT
1 |
-
|
192.5
|
227.1
|
235
|
247
|
262
|
Operating Margin
|
-
|
13.95%
|
15.27%
|
14.82%
|
14.49%
|
14.24%
|
Earnings before Tax (EBT)
1 |
-
|
179.9
|
210.6
|
229
|
241
|
252
|
Net income
1 |
89.55
|
133.7
|
145.7
|
162
|
173
|
181
|
Net margin
|
-
|
9.69%
|
9.8%
|
10.21%
|
10.15%
|
9.84%
|
EPS
2 |
0.9870
|
1.474
|
1.607
|
1.780
|
1.910
|
1.990
|
Free Cash Flow
1 |
-
|
83.76
|
-
|
63
|
74
|
78
|
FCF margin
|
-
|
6.07%
|
-
|
3.97%
|
4.34%
|
4.24%
|
FCF Conversion (EBITDA)
|
-
|
25.52%
|
-
|
15.79%
|
17.37%
|
16.92%
|
FCF Conversion (Net income)
|
-
|
62.65%
|
-
|
38.89%
|
42.77%
|
43.09%
|
Dividend per Share
2 |
-
|
0.3300
|
-
|
0.4500
|
0.4800
|
0.5000
|
Announcement Date
|
20/04/22
|
30/03/23
|
27/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
390
|
-
|
459
|
485
|
514
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
1.187
x
|
-
|
1.15
x
|
1.138
x
|
1.115
x
|
Free Cash Flow
1 |
-
|
83.8
|
-
|
63
|
74
|
78
|
ROE (net income / shareholders' equity)
|
-
|
-
|
-
|
-
|
-
|
-
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
-
|
9.050
|
-
|
11.70
|
13.10
|
14.60
|
Cash Flow per Share
2 |
-
|
2.370
|
-
|
0.6900
|
0.8200
|
0.8600
|
Capex
1 |
-
|
131
|
-
|
228
|
263
|
283
|
Capex / Sales
|
-
|
9.51%
|
-
|
14.38%
|
15.43%
|
15.38%
|
Announcement Date
|
20/04/22
|
30/03/23
|
27/03/24
|
-
|
-
|
-
|
Last Close Price
32.2
EUR Average target price
38
EUR Spread / Average Target +18.01% Consensus |
1st Jan change
|
Capi.
|
---|
| +6.75% | 212B | | +26.54% | 12.83B | | +44.92% | 8.46B | | +13.70% | 3.14B | | -21.47% | 3.1B | | +7.57% | 2.16B | | -11.20% | 2.09B | | -4.51% | 1.52B | | -26.65% | 1.14B |
Industrial Gas
|