Real-time Estimate
Tradegate
10:32:02 16/05/2024 BST
|
5-day change
|
1st Jan Change
|
0.456
EUR
|
-1.08%
|
|
+7.68%
|
+10.49%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
47,504
|
59,332
|
66,438
|
42,722
|
30,077
|
29,972
|
-
|
-
|
Enterprise Value (EV)
1 |
61,296
|
74,713
|
86,519
|
65,659
|
48,667
|
56,201
|
57,226
|
61,653
|
P/E ratio
|
23.4
x
|
21.2
x
|
20.9
x
|
21.1
x
|
27.8
x
|
15.5
x
|
11.7
x
|
10.6
x
|
Yield
|
1.34%
|
1.75%
|
1.52%
|
1.09%
|
1.25%
|
1.92%
|
2.2%
|
2.26%
|
Capitalization / Revenue
|
1.24
x
|
1.05
x
|
1.31
x
|
0.92
x
|
0.6
x
|
0.56
x
|
0.5
x
|
0.47
x
|
EV / Revenue
|
1.6
x
|
1.33
x
|
1.71
x
|
1.42
x
|
0.96
x
|
1.05
x
|
0.95
x
|
0.97
x
|
EV / EBITDA
|
15
x
|
14.5
x
|
13.2
x
|
9.91
x
|
9.25
x
|
7.44
x
|
6.42
x
|
6.32
x
|
EV / FCF
|
-12.2
x
|
-36.5
x
|
-15.2
x
|
11.2
x
|
-9.95
x
|
-13.7
x
|
77.6
x
|
45.1
x
|
FCF Yield
|
-8.22%
|
-2.74%
|
-6.57%
|
8.96%
|
-10.1%
|
-7.3%
|
1.29%
|
2.22%
|
Price to Book
|
1.65
x
|
1.93
x
|
1.96
x
|
1.32
x
|
0.9
x
|
0.83
x
|
0.78
x
|
0.76
x
|
Nbr of stocks (in thousands)
|
4,225,068
|
4,225,068
|
4,225,068
|
4,225,068
|
4,225,068
|
4,225,068
|
-
|
-
|
Reference price
2 |
11.95
|
14.25
|
16.47
|
11.00
|
8.000
|
7.890
|
7.890
|
7.890
|
Announcement Date
|
31/03/20
|
26/03/21
|
25/03/22
|
30/03/23
|
28/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
38,245
|
56,265
|
50,571
|
46,254
|
50,457
|
53,675
|
60,087
|
63,329
|
EBITDA
1 |
4,085
|
5,168
|
6,557
|
6,625
|
5,260
|
7,551
|
8,913
|
9,755
|
EBIT
1 |
2,571
|
3,275
|
4,332
|
3,882
|
2,599
|
3,704
|
5,155
|
4,537
|
Operating Margin
|
6.72%
|
5.82%
|
8.57%
|
8.39%
|
5.15%
|
6.9%
|
8.58%
|
7.16%
|
Earnings before Tax (EBT)
1 |
2,561
|
3,274
|
4,339
|
2,772
|
2,519
|
3,656
|
4,352
|
4,246
|
Net income
1 |
2,210
|
2,964
|
3,457
|
2,383
|
1,331
|
2,449
|
3,192
|
3,046
|
Net margin
|
5.78%
|
5.27%
|
6.84%
|
5.15%
|
2.64%
|
4.56%
|
5.31%
|
4.81%
|
EPS
2 |
0.5100
|
0.6732
|
0.7887
|
0.5203
|
0.2879
|
0.5092
|
0.6715
|
0.7442
|
Free Cash Flow
1 |
-5,039
|
-2,049
|
-5,685
|
5,881
|
-4,892
|
-4,102
|
-523.5
|
1,367
|
FCF margin
|
-13.18%
|
-3.64%
|
-11.24%
|
12.72%
|
-9.7%
|
-7.64%
|
-0.87%
|
2.16%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
88.78%
|
-
|
-
|
-
|
14.01%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
246.76%
|
-
|
-
|
-
|
44.89%
|
Dividend per Share
2 |
0.1600
|
0.2500
|
0.2500
|
0.1200
|
0.1000
|
0.1516
|
0.1734
|
0.1780
|
Announcement Date
|
31/03/20
|
26/03/21
|
25/03/22
|
30/03/23
|
28/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
22,511
|
19,425
|
36,840
|
17,904
|
17,020
|
32,667
|
6,383
|
-
|
16,512
|
-
|
-
|
29,742
|
-
|
-
|
18,909
|
10,318
|
21,138
|
6,979
|
15,183
|
11,660
|
23,886
|
6,917
|
16,701
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
2,344
|
-
|
-
|
-
|
-
|
2,349
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
13.09%
|
-
|
-
|
-
|
-
|
14.23%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
444.1
|
-
|
-
|
-
|
1,920
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
2.61%
|
-
|
-
|
-
|
11.63%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
0.2150
|
0.2898
|
0.3800
|
0.4132
|
0.1012
|
0.3755
|
0.2852
|
0.1548
|
0.4400
|
0.0868
|
-0.006500
|
0.0800
|
0.2860
|
-0.0100
|
0.2836
|
-
|
0.0100
|
0.0726
|
0.0100
|
-
|
0.3800
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
0.2500
|
-
|
-
|
-
|
-
|
-
|
0.1200
|
-
|
-
|
-
|
-
|
-
|
0.1000
|
-
|
-
|
-
|
0.1139
|
-
|
-
|
Announcement Date
|
31/03/20
|
28/08/20
|
26/03/21
|
20/08/21
|
25/03/22
|
25/03/22
|
26/04/22
|
19/08/22
|
19/08/22
|
26/10/22
|
30/03/23
|
30/03/23
|
26/04/23
|
21/08/23
|
21/08/23
|
26/10/23
|
28/03/24
|
26/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
13,792
|
15,381
|
20,081
|
22,937
|
18,591
|
26,229
|
27,254
|
31,681
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3.376
x
|
2.976
x
|
3.062
x
|
3.462
x
|
3.534
x
|
3.473
x
|
3.058
x
|
3.248
x
|
Free Cash Flow
1 |
-5,039
|
-2,049
|
-5,685
|
5,881
|
-4,892
|
-4,102
|
-524
|
1,367
|
ROE (net income / shareholders' equity)
|
7.94%
|
9.51%
|
9.92%
|
6.45%
|
3.45%
|
5.74%
|
7.14%
|
6.88%
|
ROA (Net income/ Total Assets)
|
2.4%
|
2.79%
|
3.03%
|
1.86%
|
0.92%
|
1.7%
|
2.14%
|
1.64%
|
Assets
1 |
92,192
|
106,105
|
114,249
|
128,245
|
145,115
|
143,704
|
148,908
|
185,275
|
Book Value Per Share
2 |
7.260
|
7.380
|
8.410
|
8.310
|
8.900
|
9.450
|
10.10
|
10.40
|
Cash Flow per Share
2 |
1.400
|
1.270
|
1.160
|
1.390
|
0.4400
|
0.3200
|
1.480
|
1.420
|
Capex
1 |
11,156
|
7,426
|
10,572
|
8,729
|
6,746
|
7,339
|
7,057
|
5,490
|
Capex / Sales
|
29.17%
|
13.2%
|
20.91%
|
18.87%
|
13.37%
|
13.67%
|
11.75%
|
8.67%
|
Announcement Date
|
31/03/20
|
26/03/21
|
25/03/22
|
30/03/23
|
28/03/24
|
-
|
-
|
-
|
Last Close Price
7.89
CNY Average target price
8.321
CNY Spread / Average Target +5.46% Consensus |
1st Jan change
|
Capi.
|
---|
| -6.63% | 28.97B | | +11.39% | 6.88B | | -2.31% | 4.63B | | -6.55% | 2.7B | | +20.39% | 2.19B | | -13.82% | 2.03B | | +61.78% | 1.78B | | -14.57% | 1.52B | | -30.98% | 1.48B |
Wind Systems & Equipment
|