Market Closed -
Euronext Amsterdam
11:35:07 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
34.04
EUR
|
+0.01%
|
|
+1.73%
|
+14.24%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
231,675
|
136,639
|
167,669
|
197,029
|
213,551
|
231,834
|
-
|
-
|
Enterprise Value (EV)
1 |
310,045
|
212,025
|
220,224
|
241,866
|
257,092
|
270,535
|
265,987
|
263,098
|
P/E ratio
|
15.2
x
|
-6.38
x
|
8.54
x
|
4.93
x
|
11.5
x
|
8.86
x
|
8.35
x
|
8.01
x
|
Yield
|
6.34%
|
3.68%
|
4.07%
|
3.52%
|
3.95%
|
3.85%
|
4.08%
|
4.31%
|
Capitalization / Revenue
|
0.67
x
|
0.76
x
|
0.64
x
|
0.52
x
|
0.67
x
|
0.71
x
|
0.76
x
|
0.75
x
|
EV / Revenue
|
0.9
x
|
1.17
x
|
0.84
x
|
0.63
x
|
0.81
x
|
0.83
x
|
0.88
x
|
0.85
x
|
EV / EBITDA
|
5.15
x
|
7.88
x
|
4
x
|
2.87
x
|
3.75
x
|
4.21
x
|
4.21
x
|
4.25
x
|
EV / FCF
|
16.1
x
|
10.2
x
|
5.46
x
|
5.28
x
|
7.05
x
|
9.97
x
|
10.2
x
|
10.2
x
|
FCF Yield
|
6.2%
|
9.82%
|
18.3%
|
18.9%
|
14.2%
|
10%
|
9.83%
|
9.82%
|
Price to Book
|
1.29
x
|
0.89
x
|
0.98
x
|
1.03
x
|
1.14
x
|
1.19
x
|
1.1
x
|
0.98
x
|
Nbr of stocks (in thousands)
|
7,842,982
|
7,772,923
|
7,640,301
|
7,003,503
|
6,524,109
|
6,410,396
|
-
|
-
|
Reference price
2 |
29.64
|
17.75
|
21.94
|
28.13
|
32.73
|
36.17
|
36.17
|
36.17
|
Announcement Date
|
1/30/20
|
2/4/21
|
2/3/22
|
2/2/23
|
2/1/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
344,877
|
180,543
|
261,504
|
381,314
|
316,620
|
325,768
|
303,602
|
310,381
|
EBITDA
1 |
60,148
|
26,915
|
55,004
|
84,289
|
68,538
|
64,216
|
63,129
|
61,940
|
EBIT
1 |
31,447
|
10,758
|
32,734
|
62,621
|
37,248
|
40,683
|
39,706
|
38,526
|
Operating Margin
|
9.12%
|
5.96%
|
12.52%
|
16.42%
|
11.76%
|
12.49%
|
13.08%
|
12.41%
|
Earnings before Tax (EBT)
1 |
25,486
|
-26,966
|
29,829
|
64,814
|
32,628
|
37,388
|
37,573
|
35,122
|
Net income
1 |
15,843
|
-21,680
|
20,101
|
42,309
|
19,360
|
25,540
|
25,798
|
25,076
|
Net margin
|
4.59%
|
-12.01%
|
7.69%
|
11.1%
|
6.11%
|
7.84%
|
8.5%
|
8.08%
|
EPS
2 |
1.950
|
-2.780
|
2.570
|
5.710
|
2.850
|
4.084
|
4.329
|
4.514
|
Free Cash Flow
1 |
19,208
|
20,828
|
40,345
|
45,814
|
36,460
|
27,134
|
26,157
|
25,843
|
FCF margin
|
5.57%
|
11.54%
|
15.43%
|
12.01%
|
11.52%
|
8.33%
|
8.62%
|
8.33%
|
FCF Conversion (EBITDA)
|
31.93%
|
77.38%
|
73.35%
|
54.35%
|
53.2%
|
42.25%
|
41.43%
|
41.72%
|
FCF Conversion (Net income)
|
121.24%
|
-
|
200.71%
|
108.28%
|
188.33%
|
106.24%
|
101.39%
|
103.06%
|
Dividend per Share
2 |
1.880
|
0.6530
|
0.8935
|
0.9900
|
1.294
|
1.392
|
1.476
|
1.559
|
Announcement Date
|
1/30/20
|
2/4/21
|
2/3/22
|
2/2/23
|
2/1/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
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
|
2025 Q1
|
---|
Net sales
1 |
60,044
|
85,280
|
84,204
|
100,059
|
95,749
|
101,303
|
86,959
|
74,578
|
76,350
|
78,732
|
88,075
|
94,664
|
91,411
|
79,303
|
75,616
|
EBITDA
1 |
13,460
|
16,349
|
19,028
|
23,150
|
21,512
|
20,600
|
21,432
|
14,435
|
16,336
|
16,335
|
16,716
|
15,599
|
15,661
|
14,725
|
16,091
|
EBIT
1 |
7,428
|
11,199
|
14,445
|
18,108
|
14,879
|
14,591
|
15,500
|
6,563
|
10,425
|
5,114
|
7,682
|
-
|
-
|
-
|
-
|
Operating Margin
|
12.37%
|
13.13%
|
17.15%
|
18.1%
|
15.54%
|
14.4%
|
17.82%
|
8.8%
|
13.65%
|
6.5%
|
8.72%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
1,193
|
16,269
|
10,776
|
26,160
|
11,435
|
16,443
|
14,354
|
5,348
|
11,291
|
1,635
|
8,174
|
8,387
|
8,149
|
6,538
|
8,108
|
Net income
1 |
-447
|
11,461
|
7,116
|
18,040
|
6,743
|
10,409
|
8,709
|
3,134
|
7,044
|
474
|
6,392
|
5,706
|
5,581
|
5,430
|
6,146
|
Net margin
|
-0.74%
|
13.44%
|
8.45%
|
18.03%
|
7.04%
|
10.28%
|
10.02%
|
4.2%
|
9.23%
|
0.6%
|
7.26%
|
6.03%
|
6.1%
|
6.85%
|
8.13%
|
EPS
2 |
-0.0600
|
1.480
|
0.9300
|
2.400
|
0.9200
|
1.460
|
1.250
|
0.4600
|
1.050
|
0.0700
|
1.088
|
0.8810
|
0.8818
|
1.029
|
1.098
|
Dividend per Share
2 |
0.2400
|
0.2400
|
0.2500
|
0.2500
|
0.2500
|
0.2500
|
0.2875
|
0.3310
|
0.3310
|
0.3440
|
0.3413
|
0.3600
|
0.3600
|
0.3600
|
0.3638
|
Announcement Date
|
10/28/21
|
2/3/22
|
5/5/22
|
7/28/22
|
10/27/22
|
2/2/23
|
5/4/23
|
7/27/23
|
11/2/23
|
2/1/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
78,370
|
75,386
|
52,555
|
44,837
|
43,541
|
38,701
|
34,153
|
31,264
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.303
x
|
2.801
x
|
0.9555
x
|
0.5319
x
|
0.6353
x
|
0.6027
x
|
0.541
x
|
0.5047
x
|
Free Cash Flow
1 |
19,208
|
20,828
|
40,345
|
45,814
|
36,460
|
27,134
|
26,157
|
25,843
|
ROE (net income / shareholders' equity)
|
8.55%
|
2.84%
|
11.8%
|
23.3%
|
15%
|
13.4%
|
12.9%
|
12.6%
|
ROA (Net income/ Total Assets)
|
4.1%
|
1.24%
|
4.92%
|
9.41%
|
6.7%
|
5.89%
|
5.96%
|
5.99%
|
Assets
1 |
386,658
|
-1,752,769
|
408,557
|
449,621
|
288,955
|
433,609
|
432,919
|
418,487
|
Book Value Per Share
2 |
23.00
|
19.90
|
22.40
|
27.20
|
28.60
|
30.30
|
33.00
|
36.90
|
Cash Flow per Share
2 |
5.200
|
4.370
|
5.780
|
9.230
|
7.970
|
8.330
|
8.370
|
9.430
|
Capex
1 |
22,971
|
16,585
|
19,000
|
22,600
|
22,993
|
23,378
|
23,697
|
24,019
|
Capex / Sales
|
6.66%
|
9.19%
|
7.27%
|
5.93%
|
7.26%
|
7.18%
|
7.81%
|
7.74%
|
Announcement Date
|
1/30/20
|
2/4/21
|
2/3/22
|
2/2/23
|
2/1/24
|
-
|
-
|
-
|
Last Close Price
36.17
USD Average target price
39.29
USD Spread / Average Target +8.63% Consensus |
1st Jan change
|
Capi.
|
---|
| -8.79% | 1,942B | | +17.98% | 465B | | +46.12% | 259B | | +11.84% | 108B | | -5.74% | 80.36B | | -0.57% | 52.04B | | -.--% | 50.84B | | +26.90% | 50.66B | | +32.79% | 39.95B |
Integrated Oil & Gas
|