Real-time
Euronext Paris
10:43:34 2024-05-08 am EDT
|
5-day change
|
1st Jan Change
|
34.34
EUR
|
+0.06%
|
|
-2.78%
|
+4.51%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,551
|
7,144
|
7,437
|
7,170
|
6,262
|
6,542
|
-
|
-
|
Enterprise Value (EV)
1 |
4,077
|
6,255
|
6,742
|
6,449
|
5,458
|
5,891
|
5,751
|
5,629
|
P/E ratio
|
34
x
|
33.4
x
|
25.3
x
|
23.3
x
|
14.7
x
|
15.5
x
|
14.3
x
|
13.4
x
|
Yield
|
2.69%
|
2.41%
|
3.18%
|
3.65%
|
5.42%
|
5.4%
|
5.79%
|
6.11%
|
Capitalization / Revenue
|
2.33
x
|
3.72
x
|
3.3
x
|
2.91
x
|
2.39
x
|
2.28
x
|
2.18
x
|
2.1
x
|
EV / Revenue
|
2.08
x
|
3.26
x
|
2.99
x
|
2.62
x
|
2.08
x
|
2.05
x
|
1.92
x
|
1.8
x
|
EV / EBITDA
|
11.8
x
|
14.6
x
|
12.9
x
|
10.9
x
|
8.09
x
|
8.43
x
|
7.69
x
|
7.12
x
|
EV / FCF
|
29.6
x
|
26.8
x
|
12.8
x
|
21.4
x
|
10.8
x
|
11.9
x
|
12
x
|
11.1
x
|
FCF Yield
|
3.38%
|
3.73%
|
7.82%
|
4.68%
|
9.24%
|
8.38%
|
8.34%
|
9.02%
|
Price to Book
|
7.92
x
|
10.2
x
|
8.97
x
|
7.75
x
|
5.86
x
|
5.68
x
|
5.2
x
|
4.78
x
|
Nbr of stocks (in thousands)
|
191,000
|
190,971
|
190,992
|
190,801
|
190,679
|
190,615
|
-
|
-
|
Reference price
2 |
23.82
|
37.41
|
38.94
|
37.58
|
32.84
|
34.32
|
34.32
|
34.32
|
Announcement Date
|
2/13/20
|
2/12/21
|
2/16/22
|
2/15/23
|
1/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,956
|
1,920
|
2,256
|
2,461
|
2,621
|
2,867
|
2,998
|
3,119
|
EBITDA
1 |
346
|
427
|
522
|
590
|
675
|
699.1
|
747.8
|
791
|
EBIT
1 |
188.7
|
325
|
393
|
459
|
532
|
557.2
|
605
|
642.1
|
Operating Margin
|
9.65%
|
16.93%
|
17.42%
|
18.65%
|
20.3%
|
19.43%
|
20.18%
|
20.59%
|
Earnings before Tax (EBT)
1 |
211.3
|
298.7
|
416.6
|
421.2
|
566
|
560.6
|
610.3
|
650.4
|
Net income
1 |
133
|
213.7
|
294
|
308
|
425
|
423.8
|
459
|
488.6
|
Net margin
|
6.8%
|
11.13%
|
13.03%
|
12.52%
|
16.22%
|
14.78%
|
15.31%
|
15.67%
|
EPS
2 |
0.7000
|
1.120
|
1.540
|
1.610
|
2.230
|
2.208
|
2.394
|
2.562
|
Free Cash Flow
1 |
137.6
|
233.5
|
527.4
|
302
|
504.2
|
493.7
|
479.7
|
507.6
|
FCF margin
|
7.04%
|
12.16%
|
23.38%
|
12.27%
|
19.24%
|
17.22%
|
16%
|
16.28%
|
FCF Conversion (EBITDA)
|
39.77%
|
54.68%
|
101.03%
|
51.19%
|
74.7%
|
70.62%
|
64.15%
|
64.17%
|
FCF Conversion (Net income)
|
103.46%
|
109.27%
|
179.39%
|
98.05%
|
118.64%
|
116.51%
|
104.51%
|
103.9%
|
Dividend per Share
2 |
0.6400
|
0.9000
|
1.240
|
1.370
|
1.780
|
1.853
|
1.986
|
2.098
|
Announcement Date
|
2/13/20
|
2/12/21
|
2/16/22
|
2/15/23
|
1/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
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
|
---|
Net sales
1 |
1,012
|
848.6
|
1,071
|
1,082
|
529
|
613
|
599
|
1,212
|
592
|
656
|
-
|
662
|
627
|
1,289
|
586
|
746
|
-
|
710
|
EBITDA
|
-
|
174
|
-
|
261
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
213.9
|
-
|
-
|
240
|
-
|
-
|
292
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
18.62%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/13/20
|
7/29/20
|
2/12/21
|
7/29/21
|
10/14/21
|
4/21/22
|
7/29/22
|
7/29/22
|
10/13/22
|
2/15/23
|
2/15/23
|
4/19/23
|
7/27/23
|
7/27/23
|
10/19/23
|
1/22/24
|
1/22/24
|
4/17/24
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
474
|
889
|
695
|
721
|
804
|
651
|
791
|
913
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
138
|
234
|
527
|
302
|
504
|
494
|
480
|
508
|
ROE (net income / shareholders' equity)
|
15.6%
|
33.7%
|
38.4%
|
35.1%
|
42.6%
|
39%
|
38.3%
|
37.4%
|
ROA (Net income/ Total Assets)
|
-
|
7.43%
|
9.67%
|
9.47%
|
12%
|
13%
|
-
|
-
|
Assets
1 |
-
|
2,877
|
3,041
|
3,253
|
3,538
|
3,249
|
-
|
-
|
Book Value Per Share
2 |
3.010
|
3.660
|
4.340
|
4.850
|
5.610
|
6.040
|
6.600
|
7.180
|
Cash Flow per Share
2 |
1.080
|
3.630
|
3.160
|
2.130
|
3.300
|
2.950
|
3.140
|
3.310
|
Capex
1 |
67.1
|
460
|
75.5
|
104
|
125
|
130
|
140
|
138
|
Capex / Sales
|
3.43%
|
23.95%
|
3.35%
|
4.23%
|
4.76%
|
4.52%
|
4.68%
|
4.42%
|
Announcement Date
|
2/13/20
|
2/12/21
|
2/16/22
|
2/15/23
|
1/22/24
|
-
|
-
|
-
|
Last Close Price
34.32
EUR Average target price
39.67
EUR Spread / Average Target +15.58% Consensus |
1st Jan change
|
Capi.
|
---|
| +4.51% | 7.05B | | +15.46% | 36.08B | | +2.73% | 24.02B | | -15.77% | 20.79B | | -13.35% | 20.68B | | +22.41% | 20.62B | | -2.87% | 16.78B | | +2.10% | 10.15B | | -23.46% | 7.87B | | +3.72% | 7.4B |
Other Casinos & Gaming
|