Market Closed -
Euronext Bruxelles
11:35:04 2024-05-03 am EDT
|
5-day change
|
1st Jan Change
|
207.8
EUR
|
+1.37%
|
|
+2.16%
|
+17.47%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,378
|
3,612
|
9,148
|
9,578
|
9,365
|
10,999
|
-
|
-
|
Enterprise Value (EV)
1 |
2,294
|
2,627
|
8,420
|
9,578
|
9,365
|
11,084
|
10,279
|
9,394
|
P/E ratio
|
53.1
x
|
26.1
x
|
36.5
x
|
-
|
18.9
x
|
17.1
x
|
14.1
x
|
12.3
x
|
Yield
|
1.84%
|
1.99%
|
1.22%
|
1.67%
|
-
|
2.05%
|
2.37%
|
2.61%
|
Capitalization / Revenue
|
0.89
x
|
1.09
x
|
2.72
x
|
-
|
1.17
x
|
1.37
x
|
1.35
x
|
1.31
x
|
EV / Revenue
|
0.6
x
|
0.79
x
|
2.51
x
|
-
|
1.17
x
|
1.38
x
|
1.26
x
|
1.11
x
|
EV / EBITDA
|
13.9
x
|
21
x
|
63.6
x
|
-
|
16.6
x
|
18.9
x
|
16.8
x
|
14.7
x
|
EV / FCF
|
-
|
18.3
x
|
63.4
x
|
-
|
-
|
27.9
x
|
26.1
x
|
23.8
x
|
FCF Yield
|
-
|
5.45%
|
1.58%
|
-
|
-
|
3.59%
|
3.83%
|
4.2%
|
Price to Book
|
-
|
1.33
x
|
3.07
x
|
-
|
-
|
2.83
x
|
2.5
x
|
2.18
x
|
Nbr of stocks (in thousands)
|
53,960
|
53,279
|
53,311
|
53,450
|
52,938
|
52,932
|
-
|
-
|
Reference price
2 |
62.60
|
67.80
|
171.6
|
179.2
|
176.9
|
207.8
|
207.8
|
207.8
|
Announcement Date
|
3/5/20
|
3/8/21
|
3/8/22
|
3/8/23
|
3/5/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,799
|
3,318
|
3,360
|
-
|
7,984
|
8,011
|
8,128
|
8,427
|
EBITDA
1 |
164.6
|
125.3
|
132.3
|
-
|
563.7
|
586.4
|
610.6
|
640.3
|
EBIT
1 |
24.4
|
10.2
|
85.8
|
-
|
375.6
|
389.9
|
405.1
|
427.6
|
Operating Margin
|
0.64%
|
0.31%
|
2.55%
|
-
|
4.7%
|
4.87%
|
4.98%
|
5.07%
|
Earnings before Tax (EBT)
1 |
93.2
|
158.2
|
283.4
|
-
|
612.9
|
732.9
|
877
|
1,003
|
Net income
1 |
64.5
|
141.9
|
256.5
|
-
|
504.7
|
649
|
780.7
|
892.2
|
Net margin
|
1.7%
|
4.28%
|
7.63%
|
-
|
6.32%
|
8.1%
|
9.6%
|
10.59%
|
EPS
2 |
1.180
|
2.600
|
4.700
|
-
|
9.340
|
12.17
|
14.74
|
16.90
|
Free Cash Flow
1 |
-
|
143.3
|
132.9
|
-
|
-
|
397.8
|
394.2
|
394.3
|
FCF margin
|
-
|
4.32%
|
3.95%
|
-
|
-
|
4.97%
|
4.85%
|
4.68%
|
FCF Conversion (EBITDA)
|
-
|
114.37%
|
100.45%
|
-
|
-
|
67.84%
|
64.56%
|
61.58%
|
FCF Conversion (Net income)
|
-
|
100.99%
|
51.81%
|
-
|
-
|
61.29%
|
50.49%
|
44.19%
|
Dividend per Share
2 |
1.150
|
1.350
|
2.100
|
3.000
|
-
|
4.270
|
4.925
|
5.428
|
Announcement Date
|
3/5/20
|
3/8/21
|
3/8/22
|
3/8/23
|
3/5/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022 S1
|
---|
Net sales
|
-
|
EBITDA
|
-
|
EBIT
|
-
|
Operating Margin
|
-
|
Earnings before Tax (EBT)
|
-
|
Net income
1 |
191.6
|
Net margin
|
-
|
EPS
2 |
3.510
|
Dividend per Share
|
-
|
Announcement Date
|
9/5/22
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
85.2
|
-
|
-
|
Net Cash position
1 |
1,084
|
985
|
728
|
-
|
-
|
720
|
1,605
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
0.1453
x
|
-
|
-
|
Free Cash Flow
1 |
-
|
143
|
133
|
-
|
398
|
394
|
394
|
ROE (net income / shareholders' equity)
|
7.99%
|
5.27%
|
9%
|
-
|
21.4%
|
22.1%
|
21.8%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
-
|
51.10
|
55.80
|
-
|
73.50
|
83.20
|
95.10
|
Cash Flow per Share
|
0.9100
|
3.300
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
35
|
46.7
|
-
|
63
|
63
|
65
|
Capex / Sales
|
-
|
1.05%
|
1.39%
|
-
|
0.79%
|
0.78%
|
0.77%
|
Announcement Date
|
3/5/20
|
3/8/21
|
3/8/22
|
3/5/24
|
-
|
-
|
-
|
Last Close Price
207.8
EUR Average target price
253
EUR Spread / Average Target +21.75% Consensus |