Market Closed -
Nyse
21:00:02 03/05/2024 BST
|
5-day change
|
1st Jan Change
|
35.24
USD
|
+2.56%
|
|
-0.82%
|
+6.76%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,096
|
3,034
|
4,488
|
4,843
|
-
|
-
|
Enterprise Value (EV)
1 |
4,388
|
3,319
|
4,488
|
5,138
|
4,847
|
4,611
|
P/E ratio
|
-11.3
x
|
-12.2
x
|
-660
x
|
115
x
|
55.6
x
|
37.7
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
5.22
x
|
3.5
x
|
4.43
x
|
4.09
x
|
3.6
x
|
3.22
x
|
EV / Revenue
|
5.6
x
|
3.83
x
|
4.43
x
|
4.34
x
|
3.61
x
|
3.06
x
|
EV / EBITDA
|
35.1
x
|
22.5
x
|
19.1
x
|
18.5
x
|
14.4
x
|
12
x
|
EV / FCF
|
39.1
x
|
21.7
x
|
-
|
17.7
x
|
14.2
x
|
12.7
x
|
FCF Yield
|
2.56%
|
4.6%
|
-
|
5.64%
|
7.06%
|
7.85%
|
Price to Book
|
-
|
-10.1
x
|
-
|
-22.6
x
|
-39.8
x
|
-47.2
x
|
Nbr of stocks (in thousands)
|
138,834
|
136,830
|
135,970
|
137,420
|
-
|
-
|
Reference price
2 |
29.50
|
22.17
|
33.01
|
35.24
|
35.24
|
35.24
|
Announcement Date
|
07/03/22
|
07/03/23
|
28/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
621.1
|
784
|
867
|
1,012
|
1,184
|
1,344
|
1,505
|
EBITDA
1 |
-
|
125.1
|
147.5
|
235.4
|
278
|
335.5
|
383.8
|
EBIT
1 |
-
|
92.37
|
115.9
|
191.5
|
239.5
|
299.1
|
374.1
|
Operating Margin
|
-
|
11.78%
|
13.37%
|
18.91%
|
20.23%
|
22.26%
|
24.85%
|
Earnings before Tax (EBT)
1 |
-
|
-245.3
|
-225
|
50.32
|
57.67
|
105.1
|
162.6
|
Net income
1 |
30.59
|
-250.1
|
-252.2
|
-7.081
|
51.81
|
87.87
|
132.2
|
Net margin
|
4.92%
|
-31.9%
|
-29.09%
|
-0.7%
|
4.38%
|
6.54%
|
8.78%
|
EPS
2 |
-
|
-2.600
|
-1.820
|
-0.0500
|
0.3076
|
0.6337
|
0.9347
|
Free Cash Flow
1 |
-
|
112.1
|
152.7
|
-
|
289.7
|
342
|
361.9
|
FCF margin
|
-
|
14.3%
|
17.61%
|
-
|
24.47%
|
25.45%
|
24.04%
|
FCF Conversion (EBITDA)
|
-
|
89.65%
|
103.51%
|
-
|
104.23%
|
101.93%
|
94.31%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
559.17%
|
389.14%
|
273.87%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
16/04/21
|
07/03/22
|
07/03/23
|
28/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
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
|
---|
Net sales
1 |
201
|
207.4
|
207.8
|
212.7
|
217.7
|
228.8
|
237
|
247.5
|
257.1
|
270.7
|
276.3
|
289.5
|
302.3
|
315
|
320.5
|
EBITDA
1 |
38.39
|
32.96
|
-2.947
|
43.62
|
43.72
|
63.11
|
30.86
|
73.38
|
66.46
|
64.7
|
43.04
|
75.55
|
82.47
|
88.51
|
54.62
|
EBIT
1 |
30.72
|
24.14
|
-11
|
35.81
|
35.82
|
55.26
|
23.62
|
66.15
|
55.96
|
45.74
|
31.18
|
63.29
|
69.59
|
75.39
|
45.61
|
Operating Margin
|
15.29%
|
11.64%
|
-5.3%
|
16.83%
|
16.45%
|
24.15%
|
9.97%
|
26.72%
|
21.77%
|
16.9%
|
11.28%
|
21.86%
|
23.02%
|
23.93%
|
14.23%
|
Earnings before Tax (EBT)
1 |
6.595
|
-0.046
|
-36.04
|
11.84
|
13.38
|
-214.2
|
-7.438
|
30.07
|
24.65
|
3.037
|
-18.69
|
23.23
|
27.41
|
33.12
|
-
|
Net income
1 |
2.839
|
-16.31
|
-92.86
|
64.5
|
10.1
|
-234
|
0.502
|
3.66
|
-16.5
|
5.256
|
-12.72
|
20.05
|
22.65
|
27.21
|
4.702
|
Net margin
|
1.41%
|
-7.86%
|
-44.7%
|
30.32%
|
4.64%
|
-102.25%
|
0.21%
|
1.48%
|
-6.42%
|
1.94%
|
-4.6%
|
6.93%
|
7.49%
|
8.64%
|
1.47%
|
EPS
2 |
0.0400
|
-0.1100
|
-0.6700
|
0.4500
|
0.0700
|
-1.720
|
-
|
0.0300
|
-0.1200
|
0.0400
|
-0.0730
|
0.1146
|
0.1453
|
0.1799
|
0.0101
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
08/11/21
|
07/03/22
|
12/05/22
|
25/07/22
|
08/11/22
|
07/03/23
|
09/05/23
|
08/08/23
|
07/11/23
|
28/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
292
|
285
|
-
|
296
|
3.9
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
231
|
Leverage (Debt/EBITDA)
|
-
|
2.334
x
|
1.933
x
|
-
|
1.063
x
|
0.0116
x
|
-
|
Free Cash Flow
1 |
-
|
112
|
153
|
-
|
290
|
342
|
362
|
ROE (net income / shareholders' equity)
|
-
|
-
|
-
|
-
|
22%
|
-
|
-
|
ROA (Net income/ Total Assets)
|
-
|
-
|
9.26%
|
-
|
20.3%
|
22.8%
|
-
|
Assets
1 |
-
|
-
|
-2,724
|
-
|
254.6
|
386.2
|
-
|
Book Value Per Share
2 |
-
|
-
|
-2.190
|
-
|
-1.560
|
-0.8900
|
-0.7500
|
Cash Flow per Share
2 |
-
|
1.280
|
1.190
|
-
|
1.860
|
2.060
|
2.260
|
Capex
1 |
-
|
11
|
11.5
|
-
|
7.1
|
13.4
|
13.1
|
Capex / Sales
|
-
|
1.41%
|
1.33%
|
-
|
0.6%
|
0.99%
|
0.87%
|
Announcement Date
|
16/04/21
|
07/03/22
|
07/03/23
|
28/02/24
|
-
|
-
|
-
|
Last Close Price
35.24
USD Average target price
38.47
USD Spread / Average Target +9.16% Consensus |
1st Jan change
|
Capi.
|
---|
| +6.76% | 4.84B | | +24.11% | 434B | | +18.99% | 250B | | +17.31% | 101B | | +23.22% | 88.78B | | +57.56% | 58.93B | | +15.09% | 46.54B | | +4.39% | 37.25B | | +20.16% | 35.9B | | +9.10% | 27.61B |
Other Internet Services
|