Real-time Estimate
Tradegate
07:55:59 20/06/2024 BST
|
5-day change
|
1st Jan Change
|
22.5
EUR
|
+0.49%
|
|
-0.36%
|
+3.60%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
11,236
|
22,931
|
17,857
|
8,387
|
5,557
|
5,772
|
-
|
-
|
Enterprise Value (EV)
1 |
10,772
|
22,023
|
17,095
|
7,279
|
4,875
|
5,101
|
4,661
|
4,274
|
P/E ratio
|
116
x
|
103
x
|
80.8
x
|
552
x
|
67
x
|
31.3
x
|
21.7
x
|
16.9
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
1.73
x
|
2.87
x
|
1.72
x
|
0.81
x
|
0.55
x
|
0.55
x
|
0.52
x
|
0.49
x
|
EV / Revenue
|
1.66
x
|
2.76
x
|
1.65
x
|
0.7
x
|
0.48
x
|
0.49
x
|
0.42
x
|
0.36
x
|
EV / EBITDA
|
25.7
x
|
34.7
x
|
24.3
x
|
14.6
x
|
7.45
x
|
6.62
x
|
5.12
x
|
4.15
x
|
EV / FCF
|
520
x
|
77.4
x
|
60.4
x
|
-387
x
|
7.14
x
|
26.6
x
|
16.1
x
|
11.5
x
|
FCF Yield
|
0.19%
|
1.29%
|
1.66%
|
-0.26%
|
14%
|
3.75%
|
6.23%
|
8.68%
|
Price to Book
|
6.67
x
|
10.7
x
|
8.29
x
|
3.91
x
|
2.37
x
|
2.29
x
|
2.05
x
|
1.83
x
|
Nbr of stocks (in thousands)
|
248,692
|
251,822
|
251,017
|
253,311
|
259,072
|
256,775
|
-
|
-
|
Reference price
2 |
45.18
|
91.06
|
71.14
|
33.11
|
21.45
|
22.48
|
22.48
|
22.48
|
Announcement Date
|
27/02/20
|
16/03/21
|
03/03/22
|
07/03/23
|
13/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
6,482
|
7,982
|
10,354
|
10,345
|
10,143
|
10,411
|
11,053
|
11,745
|
EBITDA
1 |
419.7
|
635.3
|
703.8
|
497
|
654.1
|
770.6
|
910.1
|
1,031
|
EBIT
1 |
224.9
|
420.8
|
468.4
|
184.6
|
349.9
|
422.2
|
534.9
|
646.3
|
Operating Margin
|
3.47%
|
5.27%
|
4.52%
|
1.78%
|
3.45%
|
4.05%
|
4.84%
|
5.5%
|
Earnings before Tax (EBT)
1 |
144.9
|
318.5
|
354.3
|
38.8
|
152.9
|
308.3
|
415.1
|
533.4
|
Net income
1 |
99.7
|
226.1
|
234.5
|
16.8
|
83
|
213.2
|
275
|
353.2
|
Net margin
|
1.54%
|
2.83%
|
2.26%
|
0.16%
|
0.82%
|
2.05%
|
2.49%
|
3.01%
|
EPS
2 |
0.3900
|
0.8800
|
0.8800
|
0.0600
|
0.3200
|
0.7174
|
1.034
|
1.330
|
Free Cash Flow
1 |
20.7
|
284.5
|
283.2
|
-18.8
|
683.3
|
191.4
|
290.3
|
370.9
|
FCF margin
|
0.32%
|
3.56%
|
2.74%
|
-0.18%
|
6.74%
|
1.84%
|
2.63%
|
3.16%
|
FCF Conversion (EBITDA)
|
4.93%
|
44.78%
|
40.24%
|
-
|
104.46%
|
24.84%
|
31.9%
|
35.99%
|
FCF Conversion (Net income)
|
20.76%
|
125.83%
|
120.77%
|
-
|
823.25%
|
89.78%
|
105.58%
|
105.01%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
27/02/20
|
16/03/21
|
03/03/22
|
07/03/23
|
13/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
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
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
3,559
|
4,423
|
4,971
|
3,100
|
5,383
|
2,205
|
2,623
|
4,828
|
2,349
|
3,168
|
5,517
|
2,256
|
2,556
|
4,812
|
2,275
|
3,056
|
5,331
|
2,241
|
2,592
|
2,320
|
3,178
|
-
|
-
|
EBITDA
|
216.1
|
-
|
387.9
|
247.6
|
-
|
-
|
-
|
-
|
104.5
|
238.7
|
-
|
76.6
|
220.7
|
297.3
|
117.4
|
259.1
|
360.8
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
113.3
|
-
|
277.4
|
181.2
|
191
|
-51.8
|
77.4
|
25.6
|
13.5
|
145.5
|
159
|
-0.7
|
144.8
|
144.1
|
23.2
|
182.7
|
205.9
|
28.3
|
157.6
|
-
|
-
|
-
|
-
|
Operating Margin
|
3.18%
|
-
|
5.58%
|
5.85%
|
3.55%
|
-2.35%
|
2.95%
|
0.53%
|
0.57%
|
4.59%
|
2.88%
|
-0.03%
|
5.66%
|
2.99%
|
1.02%
|
5.98%
|
3.86%
|
1.26%
|
6.08%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
64
|
-
|
225.5
|
154.1
|
-
|
-
|
58.8
|
-
|
-38.7
|
108.2
|
-
|
-
|
83.3
|
31.6
|
-21.7
|
143
|
121.3
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
-
|
-
|
-
|
88
|
-
|
-61.3
|
14
|
-
|
-35.4
|
99.5
|
-
|
-
|
56.6
|
-
|
-8.2
|
72.9
|
-
|
-5.137
|
52.52
|
60.02
|
45.02
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
2.84%
|
-
|
-2.78%
|
0.53%
|
-
|
-1.51%
|
3.14%
|
-
|
-
|
2.21%
|
-
|
-0.36%
|
2.39%
|
-
|
-0.23%
|
2.03%
|
2.59%
|
1.42%
|
-
|
-
|
EPS
2 |
0.1400
|
-
|
0.6000
|
0.3300
|
-
|
-0.2400
|
0.1000
|
-
|
-0.1000
|
0.3800
|
-
|
-0.1500
|
0.2200
|
-
|
-0.0300
|
0.2800
|
0.2500
|
-0.0300
|
0.2230
|
0.1388
|
0.3753
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/08/20
|
16/03/21
|
05/08/21
|
03/03/22
|
03/03/22
|
19/05/22
|
04/08/22
|
04/08/22
|
02/11/22
|
07/03/23
|
07/03/23
|
27/04/23
|
03/08/23
|
03/08/23
|
01/11/23
|
13/03/24
|
13/03/24
|
13/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
464
|
908
|
763
|
1,108
|
682
|
671
|
1,112
|
1,498
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
20.7
|
285
|
283
|
-18.8
|
683
|
191
|
290
|
371
|
ROE (net income / shareholders' equity)
|
6.17%
|
10.5%
|
10.7%
|
2.79%
|
5.44%
|
8.45%
|
11.2%
|
12.3%
|
ROA (Net income/ Total Assets)
|
2.64%
|
4.18%
|
3.5%
|
0.85%
|
1.61%
|
2.76%
|
3.65%
|
4.19%
|
Assets
1 |
3,783
|
5,414
|
6,696
|
1,977
|
5,149
|
7,718
|
7,542
|
8,437
|
Book Value Per Share
2 |
6.770
|
8.500
|
8.580
|
8.470
|
9.060
|
9.810
|
10.90
|
12.30
|
Cash Flow per Share
2 |
1.280
|
2.020
|
2.330
|
1.770
|
3.630
|
1.720
|
2.520
|
3.130
|
Capex
1 |
307
|
250
|
333
|
352
|
263
|
310
|
335
|
353
|
Capex / Sales
|
4.73%
|
3.13%
|
3.22%
|
3.4%
|
2.59%
|
2.98%
|
3.03%
|
3%
|
Announcement Date
|
27/02/20
|
16/03/21
|
03/03/22
|
07/03/23
|
13/03/24
|
-
|
-
|
-
|
Last Close Price
22.48
EUR Average target price
32.9
EUR Spread / Average Target +46.37% Consensus |
1st Jan change
|
Capi.
|
---|
| +32.29% | 460B | | +40.83% | 295B | | +14.23% | 147B | | +8.19% | 93.51B | | +64.92% | 61.46B | | +14.18% | 46.17B | | +21.32% | 36.97B | | +19.38% | 30.21B | | -16.78% | 29.71B |
Other Internet Services
|