Real-time Estimate
Cboe Europe
06:12:30 2024-06-10 am EDT
|
5-day change
|
1st Jan Change
|
35.89
EUR
|
-0.69%
|
|
-1.32%
|
+8.66%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
19,845
|
16,352
|
19,975
|
17,976
|
24,093
|
26,473
|
-
|
-
|
Enterprise Value (EV)
1 |
23,893
|
19,691
|
25,241
|
17,976
|
30,073
|
32,508
|
32,284
|
32,053
|
P/E ratio
|
77.1
x
|
-39.6
x
|
17
x
|
97.9
x
|
53.3
x
|
51.8
x
|
41
x
|
35.2
x
|
Yield
|
2.67%
|
1.74%
|
1.82%
|
-
|
-
|
2.09%
|
2.22%
|
2.3%
|
Capitalization / Revenue
|
3.28
x
|
2.58
x
|
2.95
x
|
2.38
x
|
2.83
x
|
2.98
x
|
2.85
x
|
2.79
x
|
EV / Revenue
|
3.95
x
|
3.11
x
|
3.72
x
|
2.38
x
|
3.53
x
|
3.66
x
|
3.47
x
|
3.38
x
|
EV / EBITDA
|
197
x
|
48.1
x
|
42.3
x
|
24.7
x
|
30.3
x
|
24.6
x
|
21.8
x
|
19.9
x
|
EV / FCF
|
29.2
x
|
23.2
x
|
56.5
x
|
-
|
35.9
x
|
41.2
x
|
32.3
x
|
35.6
x
|
FCF Yield
|
3.43%
|
4.31%
|
1.77%
|
-
|
2.78%
|
2.43%
|
3.09%
|
2.81%
|
Price to Book
|
4.61
x
|
7.52
x
|
4.96
x
|
-
|
-
|
6.67
x
|
7.08
x
|
6.25
x
|
Nbr of stocks (in thousands)
|
735,821
|
723,535
|
724,798
|
734,595
|
729,635
|
732,509
|
-
|
-
|
Reference price
2 |
26.97
|
22.60
|
27.56
|
24.47
|
33.02
|
36.14
|
36.14
|
36.14
|
Announcement Date
|
2/27/20
|
2/25/21
|
2/24/22
|
3/1/23
|
2/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
6,054
|
6,341
|
6,778
|
7,551
|
8,514
|
8,889
|
9,294
|
9,497
|
EBITDA
1 |
121
|
409
|
597
|
728
|
991
|
1,319
|
1,483
|
1,608
|
EBIT
1 |
-59
|
211
|
338
|
429
|
590
|
897.1
|
1,060
|
1,182
|
Operating Margin
|
-0.97%
|
3.33%
|
4.99%
|
5.68%
|
6.93%
|
10.09%
|
11.41%
|
12.44%
|
Earnings before Tax (EBT)
1 |
504
|
-384
|
964
|
268
|
656
|
849.9
|
1,076
|
1,179
|
Net income
1 |
268
|
-410
|
1,197
|
186
|
460
|
515.2
|
655.6
|
750.6
|
Net margin
|
4.43%
|
-6.47%
|
17.66%
|
2.46%
|
5.4%
|
5.8%
|
7.05%
|
7.9%
|
EPS
2 |
0.3500
|
-0.5700
|
1.620
|
0.2500
|
0.6200
|
0.6972
|
0.8812
|
1.027
|
Free Cash Flow
1 |
819
|
848
|
447
|
-
|
837
|
789.5
|
998.9
|
901.6
|
FCF margin
|
13.53%
|
13.37%
|
6.59%
|
-
|
9.83%
|
8.88%
|
10.75%
|
9.49%
|
FCF Conversion (EBITDA)
|
676.86%
|
207.33%
|
74.87%
|
-
|
84.46%
|
59.86%
|
67.38%
|
56.06%
|
FCF Conversion (Net income)
|
305.6%
|
-
|
37.34%
|
-
|
181.96%
|
153.25%
|
152.36%
|
120.12%
|
Dividend per Share
2 |
0.7200
|
0.3940
|
0.5020
|
-
|
-
|
0.7562
|
0.8012
|
0.8318
|
Announcement Date
|
2/27/20
|
2/25/21
|
2/24/22
|
3/1/23
|
2/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
2,914
|
2,965
|
1,842
|
1,971
|
1,573
|
1,892
|
3,465
|
1,981
|
2,105
|
1,800
|
2,135
|
3,940
|
2,281
|
4,574
|
-
|
2,040
|
2,069
|
2,193
|
2,266
|
EBITDA
1 |
128
|
251
|
188
|
158
|
133
|
173
|
306
|
215
|
207
|
189
|
212
|
401
|
299
|
291
|
-
|
279.2
|
-
|
-
|
-
|
EBIT
1 |
32
|
152
|
127
|
84
|
66
|
102
|
168
|
132
|
129
|
-
|
106
|
200
|
193
|
197
|
390
|
165
|
-
|
-
|
-
|
Operating Margin
|
1.1%
|
5.13%
|
6.89%
|
4.26%
|
4.2%
|
5.39%
|
4.85%
|
6.66%
|
6.13%
|
-
|
4.96%
|
5.08%
|
8.46%
|
4.31%
|
-
|
8.09%
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-315
|
-268
|
66
|
1,166
|
-
|
143
|
104
|
82.04
|
-
|
-
|
-
|
182
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
-379
|
-177
|
77
|
1,297
|
-
|
97
|
53
|
67.83
|
-
|
-
|
-
|
114
|
-
|
-
|
-
|
120.2
|
-
|
-
|
-
|
Net margin
|
-13.01%
|
-5.97%
|
4.18%
|
65.8%
|
-
|
5.13%
|
1.53%
|
3.42%
|
-
|
-
|
-
|
2.89%
|
-
|
-
|
-
|
5.89%
|
-
|
-
|
-
|
EPS
|
-
|
-
|
0.1100
|
1.760
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
7/30/20
|
7/27/21
|
10/28/21
|
2/24/22
|
5/5/22
|
7/28/22
|
7/28/22
|
10/29/22
|
3/1/23
|
5/11/23
|
7/27/23
|
7/27/23
|
10/31/23
|
2/27/24
|
2/27/24
|
4/25/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
4,048
|
3,339
|
5,266
|
-
|
5,980
|
6,035
|
5,811
|
5,581
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
33.45
x
|
8.164
x
|
8.821
x
|
-
|
6.034
x
|
4.576
x
|
3.92
x
|
3.47
x
|
Free Cash Flow
1 |
819
|
848
|
447
|
-
|
837
|
790
|
999
|
902
|
ROE (net income / shareholders' equity)
|
6.07%
|
-10.9%
|
-5.95%
|
-
|
11.7%
|
13.4%
|
17.4%
|
17.2%
|
ROA (Net income/ Total Assets)
|
1.14%
|
-1.74%
|
4.99%
|
-
|
1.75%
|
2.11%
|
2.63%
|
2.82%
|
Assets
1 |
23,461
|
23,618
|
23,993
|
-
|
26,331
|
24,462
|
24,970
|
26,611
|
Book Value Per Share
2 |
5.850
|
3.000
|
5.560
|
-
|
-
|
5.420
|
5.110
|
5.780
|
Cash Flow per Share
2 |
1.610
|
1.500
|
1.110
|
-
|
1.710
|
2.050
|
1.720
|
1.100
|
Capex
1 |
359
|
245
|
363
|
-
|
426
|
1,004
|
413
|
354
|
Capex / Sales
|
5.93%
|
3.86%
|
5.36%
|
-
|
5%
|
11.29%
|
4.44%
|
3.73%
|
Announcement Date
|
2/27/20
|
2/25/21
|
2/24/22
|
3/1/23
|
2/27/24
|
-
|
-
|
-
|
Last Close Price
36.14
EUR Average target price
37.98
EUR Spread / Average Target +5.10% Consensus |
1st Jan change
|
Capi.
|
---|
| +8.90% | 28.61B | | -7.74% | 68.29B | | +0.88% | 58.15B | | +24.80% | 39.43B | | +16.63% | 32.22B | | +17.61% | 21.32B | | +11.96% | 18.85B | | +45.11% | 17.73B | | +74.53% | 17.67B | | +14.06% | 15.27B |
Other Construction & Engineering
|