Market Closed -
Euronext Amsterdam
11:35:31 2024-05-02 am EDT
|
5-day change
|
1st Jan Change
|
46.66
EUR
|
-0.66%
|
|
+0.19%
|
+9.27%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,704
|
4,548
|
5,378
|
6,468
|
8,936
|
9,838
|
-
|
-
|
Enterprise Value (EV)
1 |
8,356
|
4,548
|
5,378
|
6,468
|
8,936
|
9,838
|
9,838
|
9,838
|
P/E ratio
|
5.16
x
|
7.5
x
|
6.17
x
|
-
|
-
|
8.94
x
|
7.98
x
|
7.75
x
|
Yield
|
5.7%
|
6.21%
|
5.98%
|
-
|
-
|
6.72%
|
7.23%
|
7.85%
|
Capitalization / Revenue
|
1.01
x
|
0.86
x
|
0.92
x
|
1.07
x
|
1.1
x
|
1.13
x
|
1.1
x
|
0.98
x
|
EV / Revenue
|
1.01
x
|
0.86
x
|
0.92
x
|
1.07
x
|
1.1
x
|
1.13
x
|
1.1
x
|
0.98
x
|
EV / EBITDA
|
2,901,767
x
|
4,053,514
x
|
4,546,106
x
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-6.15
x
|
13.4
x
|
-28.6
x
|
-
|
-
|
8.86
x
|
8.63
x
|
-
|
FCF Yield
|
-16.3%
|
7.48%
|
-3.5%
|
-
|
-
|
11.3%
|
11.6%
|
-
|
Price to Book
|
0.92
x
|
0.72
x
|
0.75
x
|
-
|
-
|
1.07
x
|
1.09
x
|
1.02
x
|
Nbr of stocks (in thousands)
|
141,000
|
138,449
|
132,791
|
145,831
|
209,267
|
210,848
|
-
|
-
|
Reference price
2 |
33.36
|
32.85
|
40.50
|
44.35
|
42.70
|
46.66
|
46.66
|
46.66
|
Announcement Date
|
2/19/20
|
2/18/21
|
2/23/22
|
2/22/23
|
2/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
4,666
|
5,276
|
5,859
|
6,041
|
8,095
|
8,714
|
8,957
|
10,063
|
EBITDA
|
1,621
|
1,122
|
1,183
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
858
|
885
|
1,021
|
-
|
-
|
1,481
|
1,620
|
1,556
|
Operating Margin
|
18.39%
|
16.77%
|
17.43%
|
-
|
-
|
17%
|
18.08%
|
15.46%
|
Earnings before Tax (EBT)
1 |
1,210
|
829
|
1,209
|
929
|
1,389
|
1,502
|
1,643
|
1,605
|
Net income
1 |
912
|
657
|
939
|
733
|
1,086
|
1,107
|
1,174
|
1,223
|
Net margin
|
19.55%
|
12.45%
|
16.03%
|
12.13%
|
13.42%
|
12.7%
|
13.11%
|
12.15%
|
EPS
2 |
6.470
|
4.380
|
6.560
|
-
|
-
|
5.222
|
5.845
|
6.017
|
Free Cash Flow
1 |
-765
|
340
|
-188
|
-
|
-
|
1,110
|
1,140
|
-
|
FCF margin
|
-16.4%
|
6.44%
|
-3.21%
|
-
|
-
|
12.74%
|
12.73%
|
-
|
FCF Conversion (EBITDA)
|
-
|
30.3%
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
51.75%
|
-
|
-
|
-
|
100.29%
|
97.09%
|
-
|
Dividend per Share
2 |
1.900
|
2.040
|
2.420
|
-
|
-
|
3.134
|
3.375
|
3.664
|
Announcement Date
|
2/19/20
|
2/18/21
|
2/23/22
|
2/22/23
|
2/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Net sales
|
2,090
|
2,978
|
2,298
|
3,344
|
2,515
|
3,454
|
2,587
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
399
|
446
|
-
|
536
|
485
|
554
|
-
|
460
|
-
|
-
|
-
|
Operating Margin
|
19.09%
|
14.98%
|
-
|
16.03%
|
19.28%
|
16.04%
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
530
|
296
|
533
|
574
|
635
|
554
|
375
|
-
|
-
|
-
|
-
|
Net income
|
372
|
233
|
424
|
454
|
485
|
442
|
291
|
-
|
740
|
-
|
-
|
Net margin
|
17.8%
|
7.82%
|
18.45%
|
13.58%
|
19.28%
|
12.8%
|
11.25%
|
-
|
-
|
-
|
-
|
EPS
1 |
2.680
|
1.590
|
2.790
|
2.850
|
3.710
|
2.800
|
-
|
-
|
-
|
2.340
|
2.340
|
Dividend per Share
1 |
1.200
|
0.7600
|
1.280
|
0.8200
|
1.600
|
0.9800
|
-
|
-
|
-
|
1.160
|
1.940
|
Announcement Date
|
2/19/20
|
8/26/20
|
2/18/21
|
8/25/21
|
2/23/22
|
8/24/22
|
2/22/23
|
-
|
2/29/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
3,652
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.253
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-765
|
340
|
-188
|
-
|
-
|
1,110
|
1,140
|
-
|
ROE (net income / shareholders' equity)
|
19.1%
|
11.7%
|
15.3%
|
-
|
-
|
12.7%
|
13.3%
|
13.3%
|
ROA (Net income/ Total Assets)
|
1.42%
|
0.9%
|
0.96%
|
-
|
-
|
0.73%
|
0.79%
|
0.83%
|
Assets
1 |
64,225
|
73,408
|
97,813
|
-
|
-
|
151,412
|
148,446
|
146,776
|
Book Value Per Share
2 |
36.10
|
45.80
|
54.20
|
-
|
-
|
43.50
|
43.00
|
45.60
|
Cash Flow per Share
|
-
|
2.210
|
1.250
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/19/20
|
2/18/21
|
2/23/22
|
2/22/23
|
2/29/24
|
-
|
-
|
-
|
Last Close Price
46.66
EUR Average target price
51.89
EUR Spread / Average Target +11.20% Consensus |
1st Jan change
|
Capi.
|
---|
| +9.27% | 10.58B | | +10.52% | 111B | | +10.73% | 101B | | +5.22% | 98.43B | | +0.25% | 69.57B | | +21.29% | 28.75B | | +9.51% | 19.49B | | -3.66% | 12.29B | | +9.24% | 10.93B | | +19.70% | 10.1B |
Other Multiline Insurance & Brokers
|