Market Closed -
BME
11:35:30 2024-05-17 am EDT
|
5-day change
|
1st Jan Change
|
27.9
EUR
|
0.00%
|
|
+2.95%
|
+8.48%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,719
|
2,703
|
3,351
|
2,880
|
3,081
|
3,341
|
-
|
-
|
Enterprise Value (EV)
1 |
4,290
|
4,343
|
4,746
|
4,170
|
4,215
|
4,265
|
3,954
|
3,651
|
P/E ratio
|
9.46
x
|
14.9
x
|
12.6
x
|
9.9
x
|
9.89
x
|
9.6
x
|
8.94
x
|
8.25
x
|
Yield
|
3.51%
|
2.27%
|
2.63%
|
3.41%
|
3.5%
|
3.49%
|
3.63%
|
3.92%
|
Capitalization / Revenue
|
0.79
x
|
0.94
x
|
1.03
x
|
0.75
x
|
0.78
x
|
0.81
x
|
0.79
x
|
0.76
x
|
EV / Revenue
|
1.24
x
|
1.51
x
|
1.45
x
|
1.09
x
|
1.06
x
|
1.04
x
|
0.93
x
|
0.83
x
|
EV / EBITDA
|
7.22
x
|
10.1
x
|
8.26
x
|
6.58
x
|
5.91
x
|
5.64
x
|
4.98
x
|
4.38
x
|
EV / FCF
|
13.1
x
|
18.7
x
|
17.4
x
|
11.5
x
|
14.3
x
|
14
x
|
10.7
x
|
9.2
x
|
FCF Yield
|
7.62%
|
5.36%
|
5.76%
|
8.68%
|
7%
|
7.16%
|
9.32%
|
10.9%
|
Price to Book
|
3.23
x
|
4.18
x
|
3.4
x
|
2.58
x
|
2.41
x
|
2.17
x
|
1.85
x
|
1.62
x
|
Nbr of stocks (in thousands)
|
129,000
|
122,550
|
122,472
|
119,705
|
119,782
|
119,760
|
-
|
-
|
Reference price
2 |
21.08
|
22.06
|
27.36
|
24.06
|
25.72
|
27.90
|
27.90
|
27.90
|
Announcement Date
|
2/28/20
|
2/26/21
|
2/28/22
|
2/27/23
|
2/26/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,461
|
2,882
|
3,269
|
3,839
|
3,959
|
4,107
|
4,242
|
4,388
|
EBITDA
1 |
594.4
|
431.2
|
574.7
|
633.4
|
713.2
|
756.2
|
794.7
|
832.6
|
EBIT
1 |
427.1
|
283.4
|
403.5
|
446.7
|
527.7
|
563.2
|
590.9
|
624.4
|
Operating Margin
|
12.34%
|
9.83%
|
12.34%
|
11.64%
|
13.33%
|
13.71%
|
13.93%
|
14.23%
|
Earnings before Tax (EBT)
1 |
402.9
|
252.8
|
380.3
|
421.3
|
450
|
501.4
|
537
|
574
|
Net income
1 |
287.5
|
185.2
|
267.5
|
300.1
|
320
|
347.7
|
376.3
|
404.9
|
Net margin
|
8.31%
|
6.43%
|
8.18%
|
7.82%
|
8.08%
|
8.47%
|
8.87%
|
9.23%
|
EPS
2 |
2.228
|
1.480
|
2.170
|
2.430
|
2.600
|
2.906
|
3.122
|
3.380
|
Free Cash Flow
1 |
326.8
|
232.8
|
273.4
|
362
|
295.2
|
305.5
|
368.3
|
397
|
FCF margin
|
9.44%
|
8.08%
|
8.36%
|
9.43%
|
7.46%
|
7.44%
|
8.68%
|
9.05%
|
FCF Conversion (EBITDA)
|
54.99%
|
53.99%
|
47.58%
|
57.15%
|
41.4%
|
40.4%
|
46.35%
|
47.68%
|
FCF Conversion (Net income)
|
113.69%
|
125.71%
|
102.2%
|
120.61%
|
92.26%
|
87.87%
|
97.87%
|
98.06%
|
Dividend per Share
2 |
0.7400
|
0.5000
|
0.7200
|
0.8200
|
0.9000
|
0.9725
|
1.012
|
1.095
|
Announcement Date
|
2/28/20
|
2/26/21
|
2/28/22
|
2/27/23
|
2/26/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
---|
Net sales
1 |
1,208
|
1,682
|
775
|
812.5
|
972
|
1,004
|
1,977
|
1,056
|
806
|
-
|
1,008
|
1,003
|
2,011
|
963.3
|
985
|
1,036
|
EBITDA
1 |
153.5
|
302.8
|
131.4
|
140.5
|
159.5
|
164.4
|
323.8
|
171.5
|
138
|
309.5
|
179.3
|
184.6
|
363.9
|
172.9
|
176.4
|
191.6
|
EBIT
1 |
90.15
|
220.6
|
91.8
|
91.09
|
117.7
|
115.9
|
233.6
|
117.1
|
96
|
-
|
134.3
|
135.8
|
270.1
|
127
|
131
|
146
|
Operating Margin
|
7.46%
|
13.12%
|
11.85%
|
11.21%
|
12.11%
|
11.54%
|
11.82%
|
11.09%
|
11.91%
|
-
|
13.32%
|
13.54%
|
13.43%
|
13.18%
|
13.3%
|
14.09%
|
Earnings before Tax (EBT)
|
65.16
|
201
|
80.3
|
98.99
|
108.9
|
113.3
|
222.2
|
110.2
|
89
|
-
|
120
|
118.9
|
238.9
|
104.4
|
106
|
-
|
Net income
1 |
58.3
|
148.2
|
57.9
|
61.44
|
82.2
|
78.1
|
160.3
|
75.2
|
65
|
-
|
90
|
88.3
|
178.3
|
75.2
|
67
|
93
|
Net margin
|
4.82%
|
8.81%
|
7.47%
|
7.56%
|
8.46%
|
7.78%
|
8.11%
|
7.12%
|
8.06%
|
-
|
8.93%
|
8.8%
|
8.87%
|
7.81%
|
6.8%
|
8.97%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
7/24/20
|
7/28/21
|
10/20/21
|
2/28/22
|
4/28/22
|
7/27/22
|
7/27/22
|
10/20/22
|
2/27/23
|
2/27/23
|
5/8/23
|
7/21/23
|
7/21/23
|
10/18/23
|
2/26/24
|
5/8/24
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,571
|
1,639
|
1,395
|
1,290
|
1,135
|
924
|
613
|
309
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.643
x
|
3.801
x
|
2.427
x
|
2.036
x
|
1.591
x
|
1.221
x
|
0.771
x
|
0.3716
x
|
Free Cash Flow
1 |
327
|
233
|
273
|
362
|
295
|
306
|
368
|
397
|
ROE (net income / shareholders' equity)
|
37.7%
|
24.9%
|
32.7%
|
28.2%
|
26.4%
|
25.5%
|
20.6%
|
19.1%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
5.66%
|
5.8%
|
5.8%
|
6.1%
|
Assets
1 |
-
|
-
|
-
|
-
|
5,656
|
5,994
|
6,489
|
6,637
|
Book Value Per Share
2 |
6.520
|
5.280
|
8.060
|
9.330
|
10.70
|
12.90
|
15.10
|
17.30
|
Cash Flow per Share
2 |
4.270
|
3.120
|
3.800
|
4.800
|
4.310
|
4.960
|
-
|
-
|
Capex
1 |
223
|
159
|
192
|
217
|
220
|
229
|
226
|
235
|
Capex / Sales
|
6.45%
|
5.5%
|
5.87%
|
5.64%
|
5.57%
|
5.58%
|
5.34%
|
5.35%
|
Announcement Date
|
2/28/20
|
2/26/21
|
2/28/22
|
2/27/23
|
2/26/24
|
-
|
-
|
-
|
Last Close Price
27.9
EUR Average target price
32.07
EUR Spread / Average Target +14.94% Consensus |
1st Jan change
|
Capi.
|
---|
| +8.48% | 3.63B | | +23.77% | 49.31B | | -8.38% | 22.39B | | +20.25% | 20.29B | | +27.95% | 17.81B | | -4.22% | 15.17B | | -17.65% | 13.77B | | -19.01% | 13.69B | | +32.05% | 11.8B | | +39.80% | 10.96B |
Other Auto, Truck & Motorcycle Parts
|