Real-time Estimate
Tradegate
20:49:11 03/07/2024 BST
|
5-day change
|
1st Jan Change
|
42.34
EUR
|
+0.15%
|
|
-0.61%
|
-3.52%
|
Fiscal Period: October |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
92,125
|
67,053
|
98,597
|
78,451
|
67,680
|
76,984
|
-
|
-
|
Enterprise Value (EV)
1 |
92,125
|
67,053
|
98,597
|
78,451
|
67,680
|
76,984
|
76,984
|
76,984
|
P/E ratio
|
11.3
x
|
10.4
x
|
10.5
x
|
8.21
x
|
9.71
x
|
9.83
x
|
9.14
x
|
8.04
x
|
Yield
|
4.62%
|
6.5%
|
4.44%
|
6.17%
|
7.44%
|
6.75%
|
6.86%
|
7.07%
|
Capitalization / Revenue
|
2.97
x
|
2.14
x
|
3.15
x
|
2.47
x
|
2.12
x
|
2.27
x
|
2.16
x
|
2.04
x
|
EV / Revenue
|
2.97
x
|
2.14
x
|
3.15
x
|
2.47
x
|
2.12
x
|
2.27
x
|
2.16
x
|
2.04
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.44
x
|
1.07
x
|
1.52
x
|
1.2
x
|
0.99
x
|
1.07
x
|
1.02
x
|
0.95
x
|
Nbr of stocks (in thousands)
|
1,219,547
|
1,211,429
|
1,215,141
|
1,191,365
|
1,205,351
|
1,229,572
|
-
|
-
|
Reference price
2 |
75.54
|
55.35
|
81.14
|
65.85
|
56.15
|
62.61
|
62.61
|
62.61
|
Announcement Date
|
26/11/19
|
01/12/20
|
30/11/21
|
29/11/22
|
28/11/23
|
-
|
-
|
-
|
Fiscal Period: October |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
31,034
|
31,336
|
31,252
|
31,777
|
31,940
|
33,952
|
35,588
|
37,700
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
14,297
|
14,480
|
14,634
|
14,990
|
13,677
|
14,782
|
15,899
|
16,514
|
Operating Margin
|
46.07%
|
46.21%
|
46.83%
|
47.17%
|
42.82%
|
43.54%
|
44.68%
|
43.8%
|
Earnings before Tax (EBT)
1 |
11,270
|
8,396
|
12,826
|
12,932
|
9,754
|
10,449
|
10,494
|
12,236
|
Net income
1 |
8,208
|
6,582
|
9,391
|
9,656
|
6,991
|
7,788
|
7,999
|
9,226
|
Net margin
|
26.45%
|
21%
|
30.05%
|
30.39%
|
21.89%
|
22.94%
|
22.48%
|
24.47%
|
EPS
2 |
6.680
|
5.300
|
7.700
|
8.020
|
5.780
|
6.370
|
6.848
|
7.789
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
3.490
|
3.600
|
3.600
|
4.060
|
4.180
|
4.227
|
4.293
|
4.425
|
Announcement Date
|
26/11/19
|
01/12/20
|
30/11/21
|
29/11/22
|
28/11/23
|
-
|
-
|
-
|
Fiscal Period: October |
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
|
2025 Q2
|
2025 Q3
|
---|
Net sales
1 |
8,049
|
7,942
|
7,799
|
7,987
|
7,980
|
7,929
|
8,090
|
7,941
|
8,433
|
8,347
|
8,534
|
8,619
|
8,737
|
8,642
|
8,978
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
3,826
|
3,783
|
3,632
|
3,700
|
3,537
|
3,353
|
3,528
|
3,218
|
3,712
|
3,654
|
3,780
|
3,818
|
3,736
|
3,831
|
4,175
|
Operating Margin
|
47.53%
|
47.63%
|
46.57%
|
46.33%
|
44.32%
|
42.29%
|
43.61%
|
40.52%
|
44.02%
|
43.78%
|
44.3%
|
44.3%
|
42.76%
|
44.33%
|
46.5%
|
Earnings before Tax (EBT)
1 |
3,604
|
3,564
|
3,196
|
2,568
|
2,878
|
2,644
|
2,709
|
1,523
|
2,732
|
2,629
|
2,777
|
2,734
|
2,602
|
2,423
|
2,626
|
Net income
1 |
2,608
|
2,595
|
2,504
|
1,949
|
1,631
|
2,029
|
2,086
|
1,245
|
2,066
|
-
|
1,987
|
1,976
|
1,993
|
1,957
|
2,130
|
Net margin
|
32.4%
|
32.67%
|
32.11%
|
24.4%
|
20.44%
|
25.59%
|
25.78%
|
15.68%
|
24.5%
|
-
|
23.29%
|
22.93%
|
22.81%
|
22.64%
|
23.72%
|
EPS
2 |
2.140
|
2.160
|
2.090
|
1.630
|
1.360
|
1.690
|
1.720
|
1.020
|
1.680
|
1.570
|
1.628
|
1.565
|
1.714
|
1.684
|
1.820
|
Dividend per Share
2 |
1.000
|
1.000
|
1.030
|
1.030
|
1.030
|
1.030
|
1.060
|
1.060
|
1.060
|
1.060
|
1.060
|
1.060
|
1.060
|
1.072
|
1.097
|
Announcement Date
|
01/03/22
|
25/05/22
|
23/08/22
|
29/11/22
|
28/02/23
|
24/05/23
|
29/08/23
|
28/11/23
|
27/02/24
|
28/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: October |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
13.9%
|
10.4%
|
14.7%
|
14.8%
|
11.7%
|
11.4%
|
11.8%
|
12.4%
|
ROA (Net income/ Total Assets)
|
0.83%
|
0.59%
|
0.83%
|
0.76%
|
0.57%
|
0.57%
|
0.59%
|
0.62%
|
Assets
1 |
989,524
|
1,111,261
|
1,135,962
|
1,267,125
|
1,221,135
|
1,375,975
|
1,355,709
|
1,487,985
|
Book Value Per Share
2 |
52.30
|
51.90
|
53.30
|
54.70
|
56.70
|
58.70
|
61.50
|
65.60
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
26/11/19
|
01/12/20
|
30/11/21
|
29/11/22
|
28/11/23
|
-
|
-
|
-
|
Last Close Price
62.61
CAD Average target price
68.07
CAD Spread / Average Target +8.72% Consensus |
1st Jan change
|
Capi.
|
---|
| +22.69% | 600B | | +21.47% | 320B | | +23.82% | 274B | | +24.73% | 190B | | +28.52% | 179B | | +7.84% | 160B | | +3.48% | 158B | | +11.21% | 152B | | +12.15% | 140B |
Other Banks
|