Market Closed -
Euronext Paris
11:35:23 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
21.44
EUR
|
0.00%
|
|
+2.00%
|
+13.50%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,083
|
3,015
|
3,409
|
3,179
|
4,418
|
5,025
|
-
|
-
|
Enterprise Value (EV)
1 |
7,861
|
6,743
|
7,007
|
6,842
|
7,444
|
8,250
|
7,971
|
7,776
|
P/E ratio
|
29.4
x
|
682
x
|
29.8
x
|
16.1
x
|
17.8
x
|
14.5
x
|
13.2
x
|
12.8
x
|
Yield
|
2.11%
|
-
|
2.43%
|
2.97%
|
2.28%
|
2.35%
|
2.55%
|
2.94%
|
Capitalization / Revenue
|
1.24
x
|
1.07
x
|
1.12
x
|
0.83
x
|
1.03
x
|
1.09
x
|
1.05
x
|
1.01
x
|
EV / Revenue
|
2.4
x
|
2.4
x
|
2.3
x
|
1.79
x
|
1.73
x
|
1.79
x
|
1.66
x
|
1.56
x
|
EV / EBITDA
|
7.13
x
|
7.12
x
|
6.66
x
|
5.43
x
|
5.05
x
|
5.13
x
|
4.76
x
|
4.37
x
|
EV / FCF
|
21.9
x
|
18.5
x
|
17.1
x
|
16.4
x
|
24.5
x
|
23.4
x
|
20.9
x
|
18.9
x
|
FCF Yield
|
4.57%
|
5.41%
|
5.83%
|
6.11%
|
4.08%
|
4.27%
|
4.8%
|
5.3%
|
Price to Book
|
1.38
x
|
1.08
x
|
1.13
x
|
0.99
x
|
-
|
1.36
x
|
1.23
x
|
1.14
x
|
Nbr of stocks (in thousands)
|
220,706
|
221,193
|
223,957
|
230,009
|
233,899
|
234,359
|
-
|
-
|
Reference price
2 |
18.50
|
13.63
|
15.22
|
13.82
|
18.89
|
21.44
|
21.44
|
21.44
|
Announcement Date
|
3/4/20
|
3/9/21
|
3/9/22
|
3/8/23
|
3/7/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,282
|
2,806
|
3,048
|
3,821
|
4,309
|
4,608
|
4,791
|
4,999
|
EBITDA
1 |
1,103
|
947.5
|
1,052
|
1,260
|
1,475
|
1,609
|
1,675
|
1,780
|
EBIT
1 |
454.9
|
291.5
|
388.3
|
543.7
|
683.1
|
734.9
|
769.3
|
837.5
|
Operating Margin
|
13.86%
|
10.39%
|
12.74%
|
14.23%
|
15.85%
|
15.95%
|
16.06%
|
16.75%
|
Earnings before Tax (EBT)
1 |
185
|
30.9
|
171.1
|
285.1
|
372.9
|
508.3
|
551.8
|
594.3
|
Net income
1 |
142
|
3.9
|
114.5
|
204.6
|
262.5
|
369.5
|
399.1
|
422.7
|
Net margin
|
4.33%
|
0.14%
|
3.76%
|
5.35%
|
6.09%
|
8.02%
|
8.33%
|
8.46%
|
EPS
2 |
0.6300
|
0.0200
|
0.5100
|
0.8600
|
1.060
|
1.481
|
1.626
|
1.681
|
Free Cash Flow
1 |
359.3
|
364.8
|
408.8
|
417.9
|
303.6
|
352.5
|
382.2
|
412
|
FCF margin
|
10.95%
|
13%
|
13.41%
|
10.94%
|
7.05%
|
7.65%
|
7.98%
|
8.24%
|
FCF Conversion (EBITDA)
|
32.57%
|
38.5%
|
38.86%
|
33.18%
|
20.59%
|
21.9%
|
22.83%
|
23.14%
|
FCF Conversion (Net income)
|
253.03%
|
9,353.85%
|
357.03%
|
204.25%
|
115.66%
|
95.39%
|
95.78%
|
97.46%
|
Dividend per Share
2 |
0.3900
|
-
|
0.3700
|
0.4100
|
0.4300
|
0.5034
|
0.5471
|
0.6300
|
Announcement Date
|
3/4/20
|
3/9/21
|
3/9/22
|
3/8/23
|
3/7/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
---|
Net sales
1 |
1,678
|
1,352
|
1,454
|
1,376
|
839.4
|
833.3
|
1,673
|
832.8
|
951
|
1,784
|
1,031
|
1,006
|
-
|
1,088
|
2,101
|
1,123
|
1,085
|
1,090
|
EBITDA
|
-
|
439.9
|
507.6
|
458.7
|
-
|
-
|
-
|
-
|
-
|
576.4
|
-
|
-
|
-
|
-
|
698.1
|
-
|
-
|
-
|
EBIT
|
249.4
|
110.3
|
181.2
|
131.1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
311.3
|
-
|
305.3
|
-
|
-
|
-
|
Operating Margin
|
14.86%
|
8.16%
|
12.46%
|
9.53%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
14.53%
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
56
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
138.8
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6.61%
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/4/20
|
7/29/20
|
3/9/21
|
7/28/21
|
10/26/21
|
3/9/22
|
3/9/22
|
5/10/22
|
7/27/22
|
7/27/22
|
10/26/22
|
3/8/23
|
3/8/23
|
7/26/23
|
7/26/23
|
10/26/23
|
3/7/24
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
3,778
|
3,728
|
3,599
|
3,663
|
3,026
|
3,226
|
2,947
|
2,751
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3.425
x
|
3.935
x
|
3.421
x
|
2.908
x
|
2.051
x
|
2.005
x
|
1.76
x
|
1.545
x
|
Free Cash Flow
1 |
359
|
365
|
409
|
418
|
304
|
352
|
382
|
412
|
ROE (net income / shareholders' equity)
|
8.8%
|
4.81%
|
7.65%
|
11.3%
|
13%
|
12.9%
|
12.8%
|
13.9%
|
ROA (Net income/ Total Assets)
|
3.2%
|
1.73%
|
2.8%
|
2.46%
|
2.93%
|
4.04%
|
4.15%
|
4.53%
|
Assets
1 |
4,434
|
225.8
|
4,089
|
8,331
|
8,968
|
9,144
|
9,613
|
9,340
|
Book Value Per Share
2 |
13.40
|
12.70
|
13.50
|
14.00
|
-
|
15.70
|
17.40
|
18.80
|
Cash Flow per Share
2 |
4.350
|
4.350
|
4.280
|
4.590
|
5.350
|
5.390
|
5.570
|
6.040
|
Capex
1 |
659
|
483
|
553
|
673
|
797
|
894
|
913
|
935
|
Capex / Sales
|
20.08%
|
17.22%
|
18.13%
|
17.62%
|
18.5%
|
19.4%
|
19.05%
|
18.71%
|
Announcement Date
|
3/4/20
|
3/9/21
|
3/9/22
|
3/8/23
|
3/7/24
|
-
|
-
|
-
|
Last Close Price
21.44
EUR Average target price
24.23
EUR Spread / Average Target +13.03% Consensus |
1st Jan change
|
Capi.
|
---|
| +13.50% | 5.36B | | +4.63% | 798M | | +2.79% | 645M | | +14.52% | 416M |
Cleaning Services
|