Real-time
Euronext Bruxelles
15:45:23 27/06/2024 BST
|
5-day change
|
1st Jan Change
|
29.7
EUR
|
+6.83%
|
|
+1.37%
|
0.00%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
966.2
|
1,033
|
1,363
|
809.5
|
1,058
|
1,100
|
-
|
-
|
Enterprise Value (EV)
1 |
966.2
|
1,738
|
2,074
|
2,109
|
2,474
|
2,640
|
2,627
|
2,649
|
P/E ratio
|
98.9
x
|
-23
x
|
14.7
x
|
4.65
x
|
13.4
x
|
11.3
x
|
8.8
x
|
8.1
x
|
Yield
|
2.57%
|
2.77%
|
2.94%
|
5.74%
|
7.44%
|
6.36%
|
6.58%
|
6.76%
|
Capitalization / Revenue
|
21.4
x
|
17.7
x
|
17.1
x
|
7.16
x
|
7.26
x
|
6.74
x
|
6.48
x
|
6.04
x
|
EV / Revenue
|
21.4
x
|
29.7
x
|
26
x
|
18.6
x
|
17
x
|
16.2
x
|
15.5
x
|
14.5
x
|
EV / EBITDA
|
-
|
38.9
x
|
35.5
x
|
26.9
x
|
21.9
x
|
21.9
x
|
20.3
x
|
19.4
x
|
EV / FCF
|
-
|
-6.23
x
|
-6.7
x
|
-3.87
x
|
-22.8
x
|
11.1
x
|
22.2
x
|
25.8
x
|
FCF Yield
|
-
|
-16.1%
|
-14.9%
|
-25.9%
|
-4.39%
|
9.02%
|
4.51%
|
3.88%
|
Price to Book
|
1.54
x
|
1.57
x
|
1.36
x
|
0.68
x
|
0.75
x
|
0.69
x
|
0.65
x
|
0.62
x
|
Nbr of stocks (in thousands)
|
19,133
|
21,046
|
27,781
|
28,011
|
35,618
|
39,575
|
-
|
-
|
Reference price
2 |
50.50
|
49.10
|
49.05
|
28.90
|
29.70
|
27.80
|
27.80
|
27.80
|
Announcement Date
|
05/02/20
|
24/02/21
|
16/02/22
|
15/02/23
|
08/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
45.06
|
58.43
|
79.84
|
113.1
|
145.8
|
163.3
|
169.8
|
182.2
|
EBITDA
1 |
-
|
44.66
|
58.43
|
78.28
|
113
|
120.3
|
129.2
|
136.4
|
EBIT
1 |
35.07
|
44.47
|
58.23
|
77.78
|
82.57
|
115
|
127.8
|
134.5
|
Operating Margin
|
77.83%
|
76.1%
|
72.93%
|
68.75%
|
56.63%
|
70.42%
|
75.31%
|
73.86%
|
Earnings before Tax (EBT)
1 |
-
|
-38.88
|
93.6
|
201.2
|
-16.22
|
89.23
|
140.8
|
128.3
|
Net income
1 |
-
|
-41.77
|
82.31
|
186.5
|
82.57
|
86.26
|
135.9
|
130.1
|
Net margin
|
-
|
-71.49%
|
103.09%
|
164.88%
|
56.63%
|
52.84%
|
80.07%
|
71.44%
|
EPS
2 |
0.5107
|
-2.136
|
3.340
|
6.216
|
2.223
|
2.468
|
3.158
|
3.432
|
Free Cash Flow
1 |
-
|
-279.1
|
-309.6
|
-545.6
|
-108.5
|
238.1
|
118.5
|
102.8
|
FCF margin
|
-
|
-477.58%
|
-387.76%
|
-482.25%
|
-74.44%
|
145.87%
|
69.83%
|
56.44%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
197.89%
|
91.74%
|
75.38%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
276.06%
|
87.21%
|
79%
|
Dividend per Share
2 |
1.300
|
1.360
|
1.440
|
1.660
|
2.210
|
1.767
|
1.829
|
1.879
|
Announcement Date
|
05/02/20
|
24/02/21
|
16/02/22
|
15/02/23
|
08/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2023 Q1
|
2023 Q3
|
---|
Net sales
1 |
34.17
|
106.4
|
EBITDA
|
-
|
-
|
EBIT
|
-
|
-
|
Operating Margin
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
Net income
|
-
|
-
|
Net margin
|
-
|
-
|
EPS
|
-
|
-
|
Dividend per Share
|
-
|
-
|
Announcement Date
|
26/04/23
|
26/10/23
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
704
|
711
|
1,299
|
1,416
|
1,540
|
1,527
|
1,549
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
15.77
x
|
12.17
x
|
16.6
x
|
12.54
x
|
12.8
x
|
11.82
x
|
11.36
x
|
Free Cash Flow
1 |
-
|
-279
|
-310
|
-546
|
-109
|
238
|
119
|
103
|
ROE (net income / shareholders' equity)
|
4.7%
|
5.32%
|
5.46%
|
5.03%
|
5.47%
|
5.82%
|
6.27%
|
6.16%
|
ROA (Net income/ Total Assets)
|
-
|
2.3%
|
2.4%
|
2.35%
|
-
|
2.6%
|
2.7%
|
2.7%
|
Assets
1 |
-
|
-1,817
|
3,428
|
7,943
|
-
|
3,318
|
5,034
|
4,819
|
Book Value Per Share
2 |
32.70
|
31.30
|
36.10
|
42.80
|
39.70
|
40.40
|
42.60
|
45.20
|
Cash Flow per Share
|
-
|
-
|
1.090
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
282
|
337
|
481
|
195
|
58
|
71.7
|
84
|
Capex / Sales
|
-
|
482.6%
|
421.54%
|
424.95%
|
133.49%
|
35.53%
|
42.24%
|
46.12%
|
Announcement Date
|
05/02/20
|
24/02/21
|
16/02/22
|
15/02/23
|
08/02/24
|
-
|
-
|
-
|
Last Close Price
27.8
EUR Average target price
33.72
EUR Spread / Average Target +21.30% Consensus |
1st Jan change
|
Capi.
|
---|
| 0.00% | 1.18B | | +9.67% | 28.95B | | +11.63% | 25.78B | | +3.30% | 21.51B | | +10.49% | 17.54B | | +4.04% | 16.26B | | -10.61% | 14.75B | | +6.35% | 13.32B | | +1.50% | 13.21B | | -8.01% | 12.02B |
Residential REITs
|