Real-time Estimate
Tradegate
09:18:14 14/05/2024 BST
|
5-day change
|
1st Jan Change
|
35.89
EUR
|
+0.14%
|
|
-0.04%
|
+46.95%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
28,953
|
17,037
|
30,151
|
25,685
|
42,091
|
60,344
|
-
|
-
|
Enterprise Value (EV)
1 |
28,953
|
17,037
|
30,151
|
25,685
|
42,091
|
60,344
|
60,344
|
60,344
|
P/E ratio
|
8.63
x
|
-5.89
x
|
8.57
x
|
5.31
x
|
5.22
x
|
6.71
x
|
6.45
x
|
5.94
x
|
Yield
|
4.84%
|
1.57%
|
-
|
-
|
7.31%
|
6.12%
|
6.83%
|
7.73%
|
Capitalization / Revenue
|
1.54
x
|
0.99
x
|
1.68
x
|
1.26
x
|
1.77
x
|
2.59
x
|
2.64
x
|
2.63
x
|
EV / Revenue
|
1.54
x
|
0.99
x
|
1.68
x
|
1.26
x
|
1.77
x
|
2.59
x
|
2.64
x
|
2.63
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.49
x
|
0.29
x
|
0.49
x
|
0.41
x
|
-
|
0.92
x
|
0.84
x
|
0.77
x
|
Nbr of stocks (in thousands)
|
2,223,696
|
2,227,581
|
2,226,130
|
1,935,270
|
1,713,440
|
1,681,836
|
-
|
-
|
Reference price
2 |
13.02
|
7.648
|
13.54
|
13.27
|
24.56
|
35.88
|
35.88
|
35.88
|
Announcement Date
|
06/02/20
|
10/02/21
|
28/01/22
|
31/01/23
|
05/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
18,839
|
17,140
|
17,954
|
20,343
|
23,843
|
23,331
|
22,839
|
22,949
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
8,910
|
7,335
|
8,158
|
10,782
|
14,372
|
13,644
|
13,023
|
13,075
|
Operating Margin
|
47.3%
|
42.79%
|
45.44%
|
53%
|
60.28%
|
58.48%
|
57.02%
|
56.97%
|
Earnings before Tax (EBT)
1 |
3,065
|
-1,546
|
1,236
|
7,289
|
11,451
|
12,111
|
11,396
|
11,206
|
Net income
1 |
3,373
|
-2,785
|
1,540
|
6,458
|
9,507
|
8,736
|
8,222
|
8,122
|
Net margin
|
17.9%
|
-16.25%
|
8.58%
|
31.75%
|
39.87%
|
37.44%
|
36%
|
35.39%
|
EPS
2 |
1.508
|
-1.298
|
1.580
|
2.500
|
4.710
|
5.348
|
5.560
|
6.041
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.6300
|
0.1200
|
-
|
-
|
1.795
|
2.196
|
2.450
|
2.774
|
Announcement Date
|
06/02/20
|
10/02/21
|
28/01/22
|
31/01/23
|
05/02/24
|
-
|
-
|
-
|
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 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
8,548
|
9,084
|
4,435
|
4,436
|
5,017
|
4,780
|
9,796
|
4,827
|
5,719
|
5,930
|
5,967
|
11,897
|
5,967
|
5,979
|
6,371
|
6,010
|
5,853
|
5,768
|
6,081
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
3,610
|
4,209
|
1,985
|
1,963
|
2,676
|
2,422
|
5,094
|
2,442
|
3,246
|
3,603
|
3,639
|
7,242
|
3,640
|
3,490
|
4,065
|
-
|
-
|
-
|
-
|
Operating Margin
|
42.23%
|
46.33%
|
44.76%
|
44.25%
|
53.34%
|
50.67%
|
52%
|
50.59%
|
56.76%
|
60.76%
|
60.99%
|
60.87%
|
61%
|
58.37%
|
63.8%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-2,007
|
2,578
|
1,430
|
-2,772
|
603
|
2,481
|
3,112
|
2,067
|
2,111
|
2,731
|
3,204
|
-
|
3,168
|
2,349
|
3,599
|
3,287
|
3,129
|
2,672
|
-
|
Net income
1 |
-2,286
|
1,921
|
1,058
|
-1,439
|
247
|
2,010
|
2,285
|
1,709
|
2,464
|
2,064
|
2,314
|
-
|
2,322
|
2,810
|
2,558
|
2,435
|
2,266
|
2,131
|
-
|
Net margin
|
-26.74%
|
21.15%
|
23.86%
|
-32.44%
|
4.92%
|
42.05%
|
23.33%
|
35.41%
|
43.08%
|
34.81%
|
38.78%
|
-
|
38.91%
|
47%
|
40.15%
|
40.51%
|
38.71%
|
36.94%
|
-
|
EPS
2 |
-
|
-
|
0.4729
|
-
|
-
|
0.8400
|
-
|
0.8100
|
0.7300
|
1.060
|
1.120
|
-
|
1.240
|
1.110
|
1.520
|
1.399
|
1.392
|
1.240
|
1.510
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
06/08/20
|
30/07/21
|
28/10/21
|
28/01/22
|
05/05/22
|
27/07/22
|
27/07/22
|
26/10/22
|
31/01/23
|
03/05/23
|
26/07/23
|
26/07/23
|
24/10/23
|
05/02/24
|
07/05/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
5.73%
|
-4.61%
|
2.54%
|
10.3%
|
14.9%
|
14.1%
|
13.2%
|
13.3%
|
ROA (Net income/ Total Assets)
|
0.4%
|
-0.31%
|
0.17%
|
0.73%
|
1.16%
|
1.08%
|
0.99%
|
0.98%
|
Assets
1 |
843,904
|
893,487
|
923,815
|
887,454
|
821,339
|
805,392
|
827,030
|
832,404
|
Book Value Per Share
2 |
26.70
|
26.60
|
27.90
|
32.70
|
-
|
39.00
|
42.80
|
46.90
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
06/02/20
|
10/02/21
|
28/01/22
|
31/01/23
|
05/02/24
|
-
|
-
|
-
|
Last Close Price
35.88
EUR Average target price
41.65
EUR Spread / Average Target +16.07% Consensus |
1st Jan change
|
Capi.
|
---|
| +16.83% | 571B | | +13.48% | 299B | | +17.54% | 252B | | +24.46% | 214B | | +19.78% | 183B | | +23.83% | 170B | | +10.75% | 163B | | +6.70% | 148B | | -14.53% | 132B |
Other Banks
|