Market Closed -
Euronext Paris
11:35:25 2024-05-24 am EDT
|
5-day change
|
1st Jan Change
|
7.08
EUR
|
-0.35%
|
|
-1.32%
|
+9.85%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
5,587
|
4,635
|
5,216
|
6,077
|
5,257
|
5,777
|
-
|
-
|
Enterprise Value (EV)
1 |
23,826
|
22,086
|
23,580
|
6,077
|
38,887
|
47,832
|
52,494
|
54,747
|
P/E ratio
|
9.89
x
|
9.13
x
|
5.99
x
|
4.05
x
|
6.02
x
|
8
x
|
5.37
x
|
4.66
x
|
Yield
|
4.55%
|
5.48%
|
8.35%
|
9.85%
|
7.29%
|
5.38%
|
9.42%
|
10.6%
|
Capitalization / Revenue
|
0.57
x
|
0.47
x
|
0.5
x
|
0.54
x
|
0.28
x
|
0.22
x
|
0.23
x
|
0.23
x
|
EV / Revenue
|
2.44
x
|
2.22
x
|
2.25
x
|
0.54
x
|
2.06
x
|
1.8
x
|
2.09
x
|
2.15
x
|
EV / EBITDA
|
31.8
x
|
32.7
x
|
19.9
x
|
3.54
x
|
25.6
x
|
38.4
x
|
32.3
x
|
30.3
x
|
EV / FCF
|
-20.8
x
|
32
x
|
-122
x
|
-
|
-12.7
x
|
-106
x
|
-15.7
x
|
-33.3
x
|
FCF Yield
|
-4.8%
|
3.12%
|
-0.82%
|
-
|
-7.89%
|
-0.94%
|
-6.38%
|
-3%
|
Price to Book
|
1.4
x
|
1.12
x
|
1.08
x
|
-
|
0.52
x
|
0.57
x
|
0.47
x
|
0.44
x
|
Nbr of stocks (in thousands)
|
403,715
|
403,001
|
403,085
|
564,755
|
815,700
|
815,977
|
-
|
-
|
Reference price
2 |
13.84
|
11.50
|
12.94
|
10.76
|
6.445
|
7.080
|
7.080
|
7.080
|
Announcement Date
|
2/6/20
|
2/10/21
|
2/10/22
|
2/8/23
|
2/8/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
9,778
|
9,934
|
10,480
|
11,219
|
18,884
|
26,621
|
25,088
|
25,484
|
EBITDA
1 |
750.2
|
675.6
|
1,186
|
1,718
|
1,522
|
1,246
|
1,625
|
1,807
|
EBIT
1 |
691.4
|
612.7
|
1,121
|
1,651
|
1,386
|
1,091
|
1,470
|
1,648
|
Operating Margin
|
7.07%
|
6.17%
|
10.69%
|
14.71%
|
7.34%
|
4.1%
|
5.86%
|
6.47%
|
Earnings before Tax (EBT)
1 |
693.3
|
614.6
|
1,119
|
1,652
|
1,296
|
1,061
|
1,552
|
1,760
|
Net income
1 |
564.2
|
509.8
|
873
|
1,203
|
816.2
|
724.6
|
1,029
|
1,216
|
Net margin
|
5.77%
|
5.13%
|
8.33%
|
10.72%
|
4.32%
|
2.72%
|
4.1%
|
4.77%
|
EPS
2 |
1.400
|
1.260
|
2.160
|
2.660
|
1.070
|
0.8849
|
1.319
|
1.521
|
Free Cash Flow
1 |
-1,143
|
689.7
|
-193
|
-
|
-3,067
|
-449.5
|
-3,351
|
-1,644
|
FCF margin
|
-11.69%
|
6.94%
|
-1.84%
|
-
|
-16.24%
|
-1.69%
|
-13.36%
|
-6.45%
|
FCF Conversion (EBITDA)
|
-
|
102.09%
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
135.29%
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.6300
|
0.6300
|
1.080
|
1.060
|
0.4700
|
0.3808
|
0.6672
|
0.7518
|
Announcement Date
|
2/6/20
|
2/10/21
|
2/10/22
|
2/8/23
|
2/8/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
|
-
|
-
|
-
|
500.1
|
-
|
-
|
693.7
|
-
|
645.2
|
2,892
|
-
|
731.6
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
492.8
|
-
|
461.8
|
444.3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
243.3
|
369.4
|
450.3
|
-
|
670.3
|
-
|
466.2
|
814.7
|
425.3
|
424.3
|
424.3
|
471.1
|
892.9
|
-
|
-
|
468.4
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
67.2%
|
-
|
65.92%
|
14.67%
|
-
|
64.39%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
244
|
-
|
451.1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
442.6
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
258.1
|
-
|
255.3
|
350.9
|
-
|
312.1
|
285
|
-
|
315.5
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
51.61%
|
-
|
-
|
50.58%
|
-
|
48.37%
|
9.86%
|
-
|
43.12%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
1 |
-
|
-
|
-
|
-
|
1.290
|
-
|
0.8700
|
-
|
0.7020
|
-
|
-
|
-
|
-
|
0.2000
|
-0.0400
|
-
|
0.2000
|
0.1992
|
0.2545
|
0.2262
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
8/3/20
|
2/10/21
|
8/3/21
|
11/4/21
|
2/10/22
|
5/5/22
|
8/3/22
|
8/3/22
|
11/4/22
|
2/8/23
|
2/8/23
|
5/12/23
|
-
|
11/3/23
|
2/8/24
|
2/8/24
|
5/3/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
18,239
|
17,451
|
18,364
|
-
|
33,630
|
42,055
|
46,717
|
48,970
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
24.31
x
|
25.83
x
|
15.49
x
|
-
|
22.1
x
|
33.74
x
|
28.75
x
|
27.1
x
|
Free Cash Flow
1 |
-1,143
|
690
|
-193
|
-
|
-3,067
|
-450
|
-3,351
|
-1,644
|
ROE (net income / shareholders' equity)
|
14.8%
|
12.5%
|
19.5%
|
20.6%
|
10.9%
|
6.75%
|
9.31%
|
9.68%
|
ROA (Net income/ Total Assets)
|
2.8%
|
2.01%
|
3.35%
|
5.1%
|
1.9%
|
1.27%
|
1.57%
|
1.49%
|
Assets
1 |
20,150
|
25,338
|
26,029
|
23,592
|
43,064
|
57,144
|
65,406
|
81,822
|
Book Value Per Share
2 |
9.900
|
10.30
|
11.90
|
-
|
12.30
|
12.50
|
15.10
|
15.90
|
Cash Flow per Share
2 |
-2.680
|
1.830
|
10.90
|
-
|
-4.140
|
1.920
|
1.430
|
-0.7600
|
Capex
1 |
62.5
|
51.7
|
34.6
|
-
|
76.6
|
546
|
655
|
674
|
Capex / Sales
|
0.64%
|
0.52%
|
0.33%
|
-
|
0.41%
|
2.05%
|
2.61%
|
2.64%
|
Announcement Date
|
2/6/20
|
2/10/21
|
2/10/22
|
2/8/23
|
2/8/24
|
-
|
-
|
-
|
Last Close Price
7.08
EUR Average target price
9.648
EUR Spread / Average Target +36.26% Consensus |
1st Jan change
|
Capi.
|
---|
| +9.85% | 6.27B | | +4.08% | 80.79B | | +4.11% | 74.53B | | -.--% | 26.71B | | +23.72% | 12.61B | | -10.56% | 12.15B | | +0.38% | 10.15B | | -17.26% | 7.71B | | -11.46% | 7.3B | | +5.68% | 5.33B |
Other Ground Freight & Logistics
|