Real-time
Euronext Bruxelles
14:56:43 18/06/2024 BST
|
5-day change
|
1st Jan Change
|
101.2
EUR
|
+0.60%
|
|
+1.20%
|
-3.62%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
1,104
|
1,632
|
2,523
|
5,589
|
2,123
|
2,746
|
2,746
|
-
|
Enterprise Value (EV)
1 |
1,555
|
2,246
|
3,084
|
6,748
|
3,792
|
4,644
|
5,467
|
5,737
|
P/E ratio
|
9.11
x
|
7.94
x
|
6.6
x
|
8.15
x
|
-14.2
x
|
32.8
x
|
11.2
x
|
8.51
x
|
Yield
|
3.7%
|
3.7%
|
2.98%
|
2.68%
|
3.53%
|
2.81%
|
3.37%
|
3.72%
|
Capitalization / Revenue
|
36.4
x
|
62.7
x
|
85.4
x
|
126
x
|
25
x
|
25.2
x
|
12.9
x
|
11.1
x
|
EV / Revenue
|
51.2
x
|
86.3
x
|
104
x
|
152
x
|
44.7
x
|
40.8
x
|
25.7
x
|
23.2
x
|
EV / EBITDA
|
10.3
x
|
8.86
x
|
7.57
x
|
10.6
x
|
271
x
|
21.5
x
|
42.9
x
|
35.3
x
|
EV / FCF
|
-4.95
x
|
-
|
-6.42
x
|
-9.4
x
|
-4.11
x
|
-131
x
|
-103
x
|
-32
x
|
FCF Yield
|
-20.2%
|
-
|
-15.6%
|
-10.6%
|
-24.3%
|
-0.76%
|
-0.97%
|
-3.12%
|
Price to Book
|
2.03
x
|
2.33
x
|
1.93
x
|
2.57
x
|
0.79
x
|
1.29
x
|
0.76
x
|
0.76
x
|
Nbr of stocks (in thousands)
|
18,583
|
18,583
|
20,583
|
21,833
|
27,291
|
27,291
|
27,291
|
-
|
Reference price
2 |
59.40
|
87.80
|
122.6
|
256.0
|
77.80
|
100.6
|
100.6
|
100.6
|
Announcement Date
|
01/03/19
|
28/02/20
|
26/02/21
|
23/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
30.34
|
26.04
|
29.56
|
44.26
|
84.78
|
113.7
|
212.4
|
247.6
|
EBITDA
1 |
151.3
|
253.6
|
407.3
|
634.1
|
13.99
|
215.9
|
127.6
|
162.6
|
EBIT
1 |
95.41
|
252.4
|
401.2
|
626.7
|
6.51
|
118.8
|
119.8
|
203.4
|
Operating Margin
|
314.5%
|
969.22%
|
1,357.5%
|
1,416.08%
|
7.68%
|
104.44%
|
56.39%
|
82.11%
|
Earnings before Tax (EBT)
1 |
137.1
|
238.1
|
410.8
|
763.9
|
-142.6
|
112.7
|
55
|
54
|
Net income
1 |
121.1
|
205.6
|
370.9
|
650.1
|
-122.5
|
87.29
|
244.3
|
309.9
|
Net margin
|
399.2%
|
789.65%
|
1,254.82%
|
1,468.88%
|
-144.53%
|
76.76%
|
115.04%
|
125.14%
|
EPS
2 |
6.520
|
11.06
|
18.58
|
31.41
|
-5.490
|
3.200
|
8.950
|
11.82
|
Free Cash Flow
1 |
-314.4
|
-
|
-480.4
|
-717.8
|
-922.4
|
-35.41
|
-53.2
|
-179.2
|
FCF margin
|
-1,036.31%
|
-
|
-1,625.32%
|
-1,622%
|
-1,087.98%
|
-31.14%
|
-25.05%
|
-72.36%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
124.91%
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
139.26%
|
-
|
-
|
Dividend per Share
2 |
2.200
|
3.250
|
3.650
|
6.850
|
2.750
|
2.950
|
3.390
|
3.746
|
Announcement Date
|
01/03/19
|
28/02/20
|
26/02/21
|
23/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
Fiscal Period: December |
2023 S1
|
2023 S2
|
---|
Net sales
|
-
|
-
|
EBITDA
|
-
|
-
|
EBIT
1 |
-
|
62.05
|
Operating Margin
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
64.11
|
Net income
1 |
34.66
|
52.63
|
Net margin
|
-
|
-
|
EPS
2 |
1.270
|
1.930
|
Dividend per Share
|
-
|
-
|
Announcement Date
|
24/08/23
|
22/02/24
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
1 |
451
|
615
|
561
|
1,159
|
1,669
|
1,778
|
2,721
|
2,991
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.98
x
|
2.425
x
|
1.377
x
|
1.828
x
|
119.3
x
|
8.237
x
|
21.33
x
|
18.39
x
|
Free Cash Flow
1 |
-314
|
-
|
-480
|
-718
|
-922
|
-35.4
|
-53.2
|
-179
|
ROE (net income / shareholders' equity)
|
24%
|
30.5%
|
39.3%
|
34.2%
|
-5.6%
|
3.95%
|
6.17%
|
6.47%
|
ROA (Net income/ Total Assets)
|
6.1%
|
13.4%
|
24.7%
|
19.5%
|
-2.81%
|
1.89%
|
3%
|
3.15%
|
Assets
1 |
1,986
|
1,539
|
1,504
|
3,337
|
4,364
|
4,628
|
8,143
|
9,838
|
Book Value Per Share
2 |
29.20
|
37.70
|
63.40
|
99.70
|
98.70
|
81.10
|
132.0
|
132.0
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-3.170
|
-
|
-
|
-
|
Capex
1 |
263
|
-
|
428
|
630
|
852
|
667
|
620
|
620
|
Capex / Sales
|
868.07%
|
-
|
1,448.83%
|
1,424.35%
|
1,004.66%
|
586.53%
|
291.97%
|
250.35%
|
Announcement Date
|
01/03/19
|
28/02/20
|
26/02/21
|
23/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
Last Close Price
100.6
EUR Average target price
107.1
EUR Spread / Average Target +6.43% Consensus |