Market Closed -
Euronext Paris
11:39:21 2024-05-06 am EDT
|
After market
12:09:31 pm
|
15.28
EUR
|
+0.59%
|
|
15.28
|
0.00%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
34,724
|
30,212
|
31,453
|
32,431
|
38,534
|
36,782
|
-
|
-
|
Enterprise Value (EV)
1 |
60,624
|
52,670
|
56,116
|
56,485
|
68,027
|
76,122
|
80,736
|
85,502
|
P/E ratio
|
42.4
x
|
-17.6
x
|
8.91
x
|
167
x
|
18.3
x
|
8.54
x
|
9.23
x
|
9.54
x
|
Yield
|
5.56%
|
4.23%
|
6.53%
|
10.5%
|
-
|
8.01%
|
7.47%
|
7.15%
|
Capitalization / Revenue
|
0.58
x
|
0.54
x
|
0.54
x
|
0.35
x
|
0.47
x
|
0.43
x
|
0.45
x
|
0.46
x
|
EV / Revenue
|
1.01
x
|
0.94
x
|
0.97
x
|
0.6
x
|
0.82
x
|
0.89
x
|
0.98
x
|
1.07
x
|
EV / EBITDA
|
5.85
x
|
5.68
x
|
5.31
x
|
4.12
x
|
4.53
x
|
5.38
x
|
5.81
x
|
6.25
x
|
EV / FCF
|
36.7
x
|
21.3
x
|
42.4
x
|
25.6
x
|
11.8
x
|
38.2
x
|
-231
x
|
175
x
|
FCF Yield
|
2.73%
|
4.7%
|
2.36%
|
3.91%
|
8.51%
|
2.62%
|
-0.43%
|
0.57%
|
Price to Book
|
0.98
x
|
1.05
x
|
0.85
x
|
0.95
x
|
1.08
x
|
1.18
x
|
1.15
x
|
1.12
x
|
Nbr of stocks (in thousands)
|
2,411,394
|
2,413,131
|
2,416,820
|
2,422,402
|
2,420,755
|
2,421,450
|
-
|
-
|
Reference price
2 |
14.40
|
12.52
|
13.01
|
13.39
|
15.92
|
15.19
|
15.19
|
15.19
|
Announcement Date
|
2/27/20
|
2/26/21
|
2/15/22
|
2/21/23
|
2/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
60,058
|
55,751
|
57,866
|
93,865
|
82,565
|
85,293
|
82,323
|
79,948
|
EBITDA
1 |
10,366
|
9,276
|
10,563
|
13,713
|
15,017
|
14,145
|
13,892
|
13,672
|
EBIT
1 |
5,726
|
4,441
|
6,513
|
9,045
|
10,084
|
8,972
|
8,613
|
8,574
|
Operating Margin
|
9.53%
|
7.97%
|
11.26%
|
9.64%
|
12.21%
|
10.52%
|
10.46%
|
10.72%
|
Earnings before Tax (EBT)
1 |
2,289
|
-177
|
5,372
|
-1,876
|
3,935
|
6,161
|
5,542
|
5,180
|
Net income
1 |
1,000
|
-1,536
|
3,661
|
216
|
2,208
|
4,303
|
3,933
|
3,746
|
Net margin
|
1.67%
|
-2.76%
|
6.33%
|
0.23%
|
2.67%
|
5.04%
|
4.78%
|
4.69%
|
EPS
2 |
0.3400
|
-0.7100
|
1.460
|
0.0800
|
0.8700
|
1.778
|
1.646
|
1.592
|
Free Cash Flow
1 |
1,654
|
2,474
|
1,322
|
2,207
|
5,789
|
1,991
|
-349.3
|
489.5
|
FCF margin
|
2.75%
|
4.44%
|
2.28%
|
2.35%
|
7.01%
|
2.33%
|
-0.42%
|
0.61%
|
FCF Conversion (EBITDA)
|
15.96%
|
26.67%
|
12.52%
|
16.09%
|
38.55%
|
14.08%
|
-
|
3.58%
|
FCF Conversion (Net income)
|
165.4%
|
-
|
36.11%
|
1,021.76%
|
262.18%
|
46.27%
|
-
|
13.07%
|
Dividend per Share
2 |
0.8000
|
0.5300
|
0.8500
|
1.400
|
-
|
1.217
|
1.134
|
1.086
|
Announcement Date
|
2/27/20
|
2/26/21
|
2/15/22
|
2/21/23
|
2/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
-
|
-
|
-
|
-
|
15,608
|
10,999
|
-
|
25,596
|
17,571
|
-
|
26,177
|
24,521
|
17,848
|
-
|
14,771
|
20,766
|
27,902
|
17,009
|
14,142
|
19,842
|
-
|
EBITDA
|
5,045
|
-
|
-
|
5,423
|
2,209
|
2,931
|
-
|
4,640
|
-
|
7,460
|
3,183
|
-
|
-
|
9,364
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
2,560
|
2,169
|
-
|
3,089
|
1,027
|
2,397
|
-
|
3,530
|
1,703
|
5,233
|
2,003
|
1,809
|
2,736
|
6,490
|
1,370
|
-
|
3,944
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
6.58%
|
21.79%
|
-
|
13.79%
|
9.69%
|
-
|
7.65%
|
7.38%
|
15.33%
|
-
|
9.27%
|
-
|
14.13%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-1,100
|
20
|
-1,560
|
2,343
|
-
|
1,248
|
-
|
2,480
|
2,480
|
-
|
-
|
-2,333
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
11.35%
|
-
|
9.69%
|
14.12%
|
-
|
-
|
-9.51%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-0.0300
|
-
|
0.9400
|
-
|
-
|
-
|
1.020
|
1.020
|
-
|
-
|
-0.9600
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
0.5300
|
-
|
-
|
0.8500
|
0.8500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.3005
|
0.3005
|
0.3005
|
0.3005
|
0.2717
|
Announcement Date
|
2/27/20
|
7/31/20
|
2/26/21
|
7/30/21
|
11/10/21
|
2/15/22
|
2/15/22
|
5/17/22
|
7/29/22
|
7/29/22
|
11/10/22
|
2/21/23
|
7/28/23
|
7/28/23
|
11/22/23
|
2/22/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
25,900
|
22,458
|
24,663
|
24,054
|
29,493
|
39,340
|
43,955
|
48,721
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.499
x
|
2.421
x
|
2.335
x
|
1.754
x
|
1.964
x
|
2.781
x
|
3.164
x
|
3.563
x
|
Free Cash Flow
1 |
1,654
|
2,474
|
1,322
|
2,207
|
5,789
|
1,991
|
-349
|
490
|
ROE (net income / shareholders' equity)
|
7.55%
|
5.49%
|
11.1%
|
14.7%
|
14.3%
|
13.6%
|
12.2%
|
11.2%
|
ROA (Net income/ Total Assets)
|
1.73%
|
1.09%
|
1.93%
|
2.27%
|
2.5%
|
2.02%
|
1.87%
|
1.72%
|
Assets
1 |
57,680
|
-141,176
|
189,258
|
9,529
|
88,490
|
213,236
|
210,149
|
218,196
|
Book Value Per Share
2 |
14.70
|
12.00
|
15.30
|
14.20
|
14.70
|
12.80
|
13.20
|
13.60
|
Cash Flow per Share
2 |
3.370
|
3.130
|
3.010
|
3.550
|
5.420
|
3.570
|
3.820
|
4.050
|
Capex
1 |
6,524
|
5,115
|
5,990
|
7,858
|
10,614
|
9,849
|
10,475
|
9,577
|
Capex / Sales
|
10.86%
|
9.17%
|
10.35%
|
8.37%
|
12.86%
|
11.55%
|
12.72%
|
11.98%
|
Announcement Date
|
2/27/20
|
2/26/21
|
2/15/22
|
2/21/23
|
2/22/24
|
-
|
-
|
-
|
Last Close Price
15.19
EUR Average target price
18.46
EUR Spread / Average Target +21.50% Consensus |
1st Jan change
|
Capi.
|
---|
| -3.91% | 39.62B | | -20.86% | 84.18B | | +55.88% | 78.11B | | -.--% | 51.55B | | +1.51% | 50.16B | | -2.30% | 46.13B | | +4.20% | 35.5B | | +15.75% | 35.09B | | -21.27% | 26.55B | | -10.45% | 23.3B |
Other Multiline Utilities
|