Real-time Estimate
Tradegate
08:22:14 2024-05-10 am EDT
|
5-day change
|
1st Jan Change
|
8.046
EUR
|
-0.42%
|
|
-1.08%
|
+28.01%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,762
|
2,067
|
2,681
|
3,427
|
5,753
|
7,378
|
-
|
-
|
Enterprise Value (EV)
1 |
2,762
|
2,067
|
2,681
|
3,427
|
5,753
|
7,378
|
7,378
|
7,378
|
P/E ratio
|
-10.8
x
|
56.5
x
|
3.09
x
|
3.07
x
|
5.24
x
|
6.56
x
|
7.42
x
|
6.56
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
6.12%
|
5.94%
|
6.66%
|
Capitalization / Revenue
|
1.64
x
|
0.82
x
|
1.41
x
|
1.66
x
|
2.1
x
|
2.72
x
|
2.91
x
|
2.79
x
|
EV / Revenue
|
1.64
x
|
0.82
x
|
1.41
x
|
1.66
x
|
2.1
x
|
2.72
x
|
2.91
x
|
2.79
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.53
x
|
0.41
x
|
0.47
x
|
0.53
x
|
-
|
0.88
x
|
0.82
x
|
0.77
x
|
Nbr of stocks (in thousands)
|
914,503
|
914,027
|
914,556
|
914,695
|
914,561
|
913,162
|
-
|
-
|
Reference price
2 |
3.020
|
2.261
|
2.932
|
3.747
|
6.290
|
8.080
|
8.080
|
8.080
|
Announcement Date
|
3/31/20
|
3/26/21
|
3/29/22
|
3/14/23
|
3/12/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,681
|
2,522
|
1,903
|
2,060
|
2,739
|
2,714
|
2,537
|
2,645
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
839
|
1,708
|
1,120
|
1,255
|
1,810
|
1,800
|
1,609
|
1,632
|
Operating Margin
|
49.91%
|
67.72%
|
58.85%
|
60.92%
|
66.08%
|
66.3%
|
63.44%
|
61.71%
|
Earnings before Tax (EBT)
1 |
497
|
602
|
799
|
1,155
|
1,662
|
1,551
|
1,389
|
1,460
|
Net income
1 |
-255
|
38
|
867
|
1,120
|
1,106
|
1,118
|
1,002
|
1,125
|
Net margin
|
-15.17%
|
1.51%
|
45.56%
|
54.37%
|
40.38%
|
41.21%
|
39.49%
|
42.54%
|
EPS
2 |
-0.2800
|
0.0400
|
0.9500
|
1.220
|
1.200
|
1.231
|
1.089
|
1.231
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
0.4943
|
0.4802
|
0.5378
|
Announcement Date
|
3/31/20
|
3/26/21
|
3/29/22
|
3/14/23
|
3/12/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
385
|
493
|
579
|
449
|
542
|
634
|
652
|
690
|
762
|
765
|
707.2
|
689.2
|
658.3
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
157
|
301
|
385
|
250
|
-
|
433
|
-
|
481
|
499
|
554
|
478
|
-
|
-
|
Operating Margin
|
40.78%
|
61.05%
|
66.49%
|
55.68%
|
-
|
68.3%
|
-
|
69.71%
|
65.49%
|
72.42%
|
67.59%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
66
|
-
|
292
|
172
|
-
|
377
|
-
|
-
|
463
|
499
|
424
|
-
|
-
|
Net income
1 |
100
|
-
|
186
|
134
|
-
|
260
|
-
|
261
|
315
|
358
|
303.4
|
249.2
|
203.2
|
Net margin
|
25.97%
|
-
|
32.12%
|
29.84%
|
-
|
41.01%
|
-
|
37.83%
|
41.34%
|
46.8%
|
42.91%
|
36.16%
|
30.87%
|
EPS
2 |
-
|
-
|
0.2000
|
0.1500
|
0.4800
|
-
|
-
|
-
|
0.3400
|
-
|
0.3328
|
0.2724
|
0.2222
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/29/22
|
5/27/22
|
7/29/22
|
11/10/22
|
3/14/23
|
5/23/23
|
8/2/23
|
11/7/23
|
3/12/24
|
5/1/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
11.7%
|
0.74%
|
16%
|
18.4%
|
-
|
14.3%
|
12.1%
|
12.2%
|
ROA (Net income/ Total Assets)
|
0.93%
|
0.05%
|
1.07%
|
1.38%
|
-
|
1.44%
|
1.17%
|
1.17%
|
Assets
1 |
-27,556
|
70,869
|
80,719
|
81,042
|
-
|
77,669
|
85,620
|
96,177
|
Book Value Per Share
2 |
5.750
|
5.530
|
6.290
|
7.050
|
-
|
9.140
|
9.900
|
10.50
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/31/20
|
3/26/21
|
3/29/22
|
3/14/23
|
3/12/24
|
-
|
-
|
-
|
Last Close Price
8.08
EUR Average target price
9.059
EUR Spread / Average Target +12.12% Consensus |
1st Jan change
|
Capi.
|
---|
| +28.01% | 7.95B | | +13.69% | 299B | | +18.59% | 249B | | +24.50% | 214B | | +21.29% | 172B | | +25.50% | 169B | | +9.83% | 160B | | +5.19% | 146B | | -15.88% | 132B | | +5.13% | 129B |
Other Banks
|