Real-time Estimate
Tradegate
08:39:23 2024-06-06 am EDT
|
5-day change
|
1st Jan Change
|
45.21
EUR
|
+1.62%
|
|
+1.35%
|
+22.87%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
13,700
|
10,115
|
16,765
|
12,175
|
14,816
|
17,730
|
-
|
-
|
Enterprise Value (EV)
1 |
13,700
|
10,115
|
16,765
|
12,175
|
14,816
|
17,730
|
17,730
|
17,730
|
P/E ratio
|
10.4
x
|
15.9
x
|
9.92
x
|
6.19
x
|
5.39
x
|
6.74
x
|
7.02
x
|
6.79
x
|
Yield
|
4.47%
|
2%
|
3.87%
|
6.35%
|
7.35%
|
6.41%
|
6.57%
|
6.88%
|
Capitalization / Revenue
|
1.89
x
|
1.41
x
|
2.17
x
|
1.42
x
|
1.4
x
|
1.68
x
|
1.68
x
|
1.63
x
|
EV / Revenue
|
1.89
x
|
1.41
x
|
2.17
x
|
1.42
x
|
1.4
x
|
1.68
x
|
1.68
x
|
1.63
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.02
x
|
0.73
x
|
0.97
x
|
0.71
x
|
0.81
x
|
0.9
x
|
0.83
x
|
0.76
x
|
Nbr of stocks (in thousands)
|
408,222
|
405,571
|
405,443
|
407,195
|
403,381
|
398,525
|
-
|
-
|
Reference price
2 |
33.56
|
24.94
|
41.35
|
29.90
|
36.73
|
44.49
|
44.49
|
44.49
|
Announcement Date
|
2/28/20
|
2/26/21
|
2/28/22
|
2/28/23
|
2/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
7,256
|
7,155
|
7,742
|
8,571
|
10,552
|
10,535
|
10,553
|
10,873
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
2,973
|
2,935
|
3,436
|
3,996
|
5,532
|
5,034
|
4,845
|
5,010
|
Operating Margin
|
40.97%
|
41.01%
|
44.37%
|
46.62%
|
52.43%
|
47.78%
|
45.91%
|
46.08%
|
Earnings before Tax (EBT)
1 |
2,330
|
1,368
|
2,933
|
3,222
|
4,795
|
4,502
|
4,173
|
4,264
|
Net income
1 |
1,470
|
783.1
|
1,923
|
2,165
|
2,998
|
2,757
|
2,569
|
2,677
|
Net margin
|
20.26%
|
10.95%
|
24.84%
|
25.26%
|
28.41%
|
26.17%
|
24.34%
|
24.62%
|
EPS
2 |
3.220
|
1.570
|
4.170
|
4.830
|
6.810
|
6.605
|
6.334
|
6.557
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
1.500
|
0.5000
|
1.600
|
1.900
|
2.700
|
2.854
|
2.925
|
3.061
|
Announcement Date
|
2/28/20
|
2/26/21
|
2/28/22
|
2/28/23
|
2/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
3,472
|
3,791
|
2,007
|
2,036
|
2,110
|
4,147
|
2,124
|
2,300
|
2,499
|
2,662
|
5,161
|
2,692
|
2,699
|
2,788
|
2,649
|
2,625
|
2,602
|
2,634
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
1,357
|
1,688
|
841.5
|
801
|
1,060
|
1,861
|
1,028
|
1,106
|
1,257
|
1,432
|
2,689
|
1,489
|
1,354
|
1,505
|
-
|
-
|
-
|
-
|
Operating Margin
|
39.09%
|
44.52%
|
41.93%
|
39.34%
|
50.24%
|
44.89%
|
48.4%
|
48.11%
|
50.29%
|
53.8%
|
52.1%
|
55.33%
|
50.16%
|
54%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
510.1
|
1,435
|
651.2
|
610.1
|
1,049
|
1,659
|
754.9
|
808.3
|
1,003
|
1,433
|
2,436
|
1,284
|
1,075
|
1,284
|
-
|
-
|
-
|
-
|
Net income
|
293.8
|
918
|
472
|
448.8
|
688.2
|
1,137
|
510
|
517.7
|
593.6
|
896.3
|
1,490
|
819.7
|
688
|
783.3
|
-
|
-
|
-
|
-
|
Net margin
|
8.46%
|
24.22%
|
23.52%
|
22.04%
|
32.61%
|
27.42%
|
24.01%
|
22.51%
|
23.76%
|
33.67%
|
28.87%
|
30.45%
|
25.49%
|
28.1%
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
0.9300
|
1.050
|
1.490
|
-
|
1.200
|
1.090
|
1.390
|
1.980
|
-
|
1.900
|
1.540
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
7/31/20
|
7/30/21
|
2/28/22
|
4/29/22
|
8/1/22
|
8/1/22
|
11/4/22
|
2/28/23
|
4/28/23
|
7/31/23
|
7/31/23
|
10/30/23
|
2/29/24
|
4/30/24
|
-
|
-
|
-
|
-
|
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)
|
10%
|
4.7%
|
10.9%
|
12.6%
|
15.5%
|
13.3%
|
11.1%
|
11%
|
ROA (Net income/ Total Assets)
|
0.61%
|
0.3%
|
0.66%
|
0.69%
|
0.91%
|
0.77%
|
0.65%
|
0.63%
|
Assets
1 |
241,243
|
261,566
|
292,412
|
315,646
|
330,496
|
359,409
|
397,067
|
428,287
|
Book Value Per Share
2 |
32.90
|
34.00
|
42.80
|
42.00
|
45.60
|
49.50
|
53.90
|
58.40
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/28/20
|
2/26/21
|
2/28/22
|
2/28/23
|
2/29/24
|
-
|
-
|
-
|
Last Close Price
44.49
EUR Average target price
50.59
EUR Spread / Average Target +13.71% Consensus |
1st Jan change
|
Capi.
|
---|
| +21.13% | 19.27B | | +15.97% | 566B | | +18.68% | 313B | | +13.87% | 252B | | +19.22% | 205B | | +20.00% | 182B | | +26.17% | 169B | | +7.87% | 161B | | +9.47% | 151B | | +11.69% | 137B |
Other Banks
|