Real-time Estimate
Tradegate
07:53:03 2024-06-10 am EDT
|
5-day change
|
1st Jan Change
|
15.3
EUR
|
-1.78%
|
|
-0.65%
|
+42.05%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
6,909
|
6,595
|
8,377
|
11,066
|
13,345
|
18,451
|
-
|
-
|
Enterprise Value (EV)
1 |
6,909
|
6,595
|
8,377
|
11,066
|
13,345
|
18,451
|
18,451
|
18,451
|
P/E ratio
|
10.8
x
|
-2.3
x
|
29.1
x
|
-
|
6.6
x
|
7.81
x
|
6.73
x
|
5.77
x
|
Yield
|
2.72%
|
-
|
-
|
-
|
-
|
3.39%
|
4.69%
|
5.64%
|
Capitalization / Revenue
|
0.8
x
|
0.81
x
|
0.99
x
|
1.17
x
|
1.28
x
|
1.67
x
|
1.6
x
|
1.55
x
|
EV / Revenue
|
0.8
x
|
0.81
x
|
0.99
x
|
1.17
x
|
1.28
x
|
1.67
x
|
1.6
x
|
1.55
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.24
x
|
0.27
x
|
0.33
x
|
-
|
0.48
x
|
0.63
x
|
0.57
x
|
0.52
x
|
Nbr of stocks (in thousands)
|
1,252,358
|
1,252,358
|
1,252,358
|
1,252,358
|
1,240,223
|
1,184,669
|
-
|
-
|
Reference price
2 |
5.517
|
5.266
|
6.689
|
8.836
|
10.76
|
15.58
|
15.58
|
15.58
|
Announcement Date
|
2/13/20
|
2/11/21
|
2/17/22
|
2/16/23
|
2/15/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
8,643
|
8,186
|
8,459
|
9,461
|
10,461
|
11,032
|
11,533
|
11,872
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,878
|
1,515
|
1,753
|
2,975
|
4,039
|
4,521
|
5,020
|
5,154
|
Operating Margin
|
21.73%
|
18.51%
|
20.72%
|
31.44%
|
38.61%
|
40.99%
|
43.52%
|
43.41%
|
Earnings before Tax (EBT)
1 |
1,112
|
-2,597
|
105
|
2,005
|
3,421
|
3,668
|
4,040
|
4,262
|
Net income
1 |
644
|
-2,870
|
430
|
1,435
|
2,224
|
2,352
|
2,547
|
2,722
|
Net margin
|
7.45%
|
-35.06%
|
5.08%
|
15.17%
|
21.26%
|
21.32%
|
22.08%
|
22.93%
|
EPS
2 |
0.5100
|
-2.292
|
0.2300
|
-
|
1.630
|
1.994
|
2.313
|
2.697
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.1500
|
-
|
-
|
-
|
-
|
0.5288
|
0.7307
|
0.8785
|
Announcement Date
|
2/13/20
|
2/11/21
|
2/17/22
|
2/16/23
|
2/15/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 S1
|
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 |
4,353
|
2,099
|
2,795
|
2,422
|
1,886
|
2,363
|
2,862
|
2,970
|
2,997
|
2,409
|
3,046
|
2,665
|
2,744
|
2,723
|
2,996
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
454
|
1,008
|
852
|
366
|
750
|
943
|
1,097
|
1,206
|
794
|
1,160
|
1,104
|
1,199
|
1,011
|
1,410
|
Operating Margin
|
-
|
21.63%
|
36.06%
|
35.18%
|
19.41%
|
31.74%
|
32.95%
|
36.94%
|
40.24%
|
32.96%
|
38.08%
|
41.42%
|
43.7%
|
37.13%
|
47.06%
|
Earnings before Tax (EBT)
|
-406
|
115
|
529
|
721
|
267
|
488
|
871
|
885
|
1,109
|
542
|
1,083
|
-
|
-
|
-
|
-
|
Net income
1 |
-
|
421
|
298
|
470
|
195
|
472
|
580
|
565
|
684
|
395
|
747
|
563.5
|
529
|
389.6
|
-
|
Net margin
|
-
|
20.06%
|
10.66%
|
19.41%
|
10.34%
|
19.97%
|
20.27%
|
19.02%
|
22.82%
|
16.4%
|
24.52%
|
21.14%
|
19.28%
|
14.31%
|
-
|
EPS
2 |
-
|
0.3300
|
0.2400
|
0.2200
|
0.1600
|
-
|
0.4600
|
0.3000
|
0.5500
|
0.3200
|
0.6200
|
0.4767
|
0.4540
|
0.3217
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.3500
|
-
|
Announcement Date
|
8/4/21
|
2/17/22
|
5/12/22
|
8/3/22
|
11/9/22
|
2/16/23
|
5/3/23
|
8/4/23
|
11/8/23
|
2/15/24
|
5/15/24
|
-
|
-
|
-
|
-
|
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)
|
2.2%
|
-10.1%
|
1%
|
4.7%
|
7.4%
|
8.04%
|
8.71%
|
9.08%
|
ROA (Net income/ Total Assets)
|
0.14%
|
-0.59%
|
0.09%
|
0.3%
|
0.45%
|
0.43%
|
0.45%
|
0.48%
|
Assets
1 |
460,000
|
485,207
|
477,778
|
472,039
|
497,539
|
543,772
|
567,246
|
569,930
|
Book Value Per Share
2 |
22.80
|
19.90
|
20.60
|
-
|
22.30
|
24.90
|
27.20
|
29.90
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/13/20
|
2/11/21
|
2/17/22
|
2/16/23
|
2/15/24
|
-
|
-
|
-
|
Last Close Price
15.58
EUR Average target price
15.71
EUR Spread / Average Target +0.88% Consensus |
1st Jan change
|
Capi.
|
---|
| +42.05% | 19.94B | | +17.55% | 574B | | +18.15% | 311B | | +15.71% | 254B | | +18.57% | 203B | | +21.72% | 184B | | +27.18% | 172B | | +9.53% | 163B | | +9.22% | 150B | | -8.66% | 143B |
Other Banks
|