Market Closed -
Euronext Paris
11:35:22 2024-05-31 am EDT
|
5-day change
|
1st Jan Change
|
48.65
EUR
|
+0.41%
|
|
+0.10%
|
-3.47%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,735
|
2,225
|
4,190
|
3,481
|
3,482
|
3,359
|
-
|
-
|
Enterprise Value (EV)
1 |
1,551
|
2,007
|
4,057
|
3,392
|
3,482
|
3,275
|
3,242
|
3,210
|
P/E ratio
|
33
x
|
67.1
x
|
56.5
x
|
33.5
x
|
28
x
|
25.9
x
|
23.6
x
|
21.8
x
|
Yield
|
-
|
1.28%
|
1.28%
|
1.89%
|
-
|
2.53%
|
3.06%
|
3.84%
|
Capitalization / Revenue
|
3.58
x
|
6.06
x
|
7.47
x
|
4.93
x
|
4.36
x
|
3.72
x
|
3.43
x
|
3.19
x
|
EV / Revenue
|
3.2
x
|
5.46
x
|
7.23
x
|
4.8
x
|
4.36
x
|
3.62
x
|
3.31
x
|
3.05
x
|
EV / EBITDA
|
19.5
x
|
30.5
x
|
35.6
x
|
21.3
x
|
18.5
x
|
16.9
x
|
15.3
x
|
13.8
x
|
EV / FCF
|
33.5
x
|
53.6
x
|
-102
x
|
64.7
x
|
-
|
28.1
x
|
25.8
x
|
22.4
x
|
FCF Yield
|
2.99%
|
1.87%
|
-0.98%
|
1.55%
|
-
|
3.56%
|
3.87%
|
4.46%
|
Price to Book
|
3.78
x
|
4.52
x
|
7.74
x
|
-
|
-
|
4.84
x
|
4.46
x
|
4.08
x
|
Nbr of stocks (in thousands)
|
68,644
|
68,940
|
68,974
|
68,869
|
69,080
|
69,046
|
-
|
-
|
Reference price
2 |
25.27
|
32.27
|
60.74
|
50.55
|
50.40
|
48.65
|
48.65
|
48.65
|
Announcement Date
|
3/3/20
|
3/2/21
|
3/2/22
|
3/1/23
|
3/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
484.3
|
367.4
|
560.8
|
706.6
|
798.5
|
903.8
|
980.4
|
1,054
|
EBITDA
1 |
79.4
|
65.81
|
114.1
|
159
|
188
|
194.2
|
211.3
|
232.8
|
EBIT
1 |
73.1
|
46.91
|
98.89
|
131.8
|
165.6
|
172.3
|
189.2
|
208.5
|
Operating Margin
|
15.09%
|
12.77%
|
17.63%
|
18.66%
|
20.73%
|
19.06%
|
19.3%
|
19.78%
|
Earnings before Tax (EBT)
1 |
73.15
|
45.76
|
101.3
|
133.3
|
163.3
|
178
|
195.5
|
221
|
Net income
1 |
50.6
|
30.7
|
71.1
|
99.52
|
118.7
|
128.8
|
141.7
|
153.1
|
Net margin
|
10.45%
|
8.36%
|
12.68%
|
14.08%
|
14.87%
|
14.25%
|
14.45%
|
14.52%
|
EPS
2 |
0.7650
|
0.4808
|
1.074
|
1.509
|
1.800
|
1.877
|
2.061
|
2.227
|
Free Cash Flow
1 |
46.3
|
37.45
|
-39.6
|
52.41
|
-
|
116.4
|
125.6
|
143
|
FCF margin
|
9.56%
|
10.19%
|
-7.06%
|
7.42%
|
-
|
12.88%
|
12.81%
|
13.57%
|
FCF Conversion (EBITDA)
|
58.31%
|
56.9%
|
-
|
32.96%
|
-
|
59.96%
|
59.46%
|
61.42%
|
FCF Conversion (Net income)
|
91.51%
|
121.96%
|
-
|
52.67%
|
-
|
90.44%
|
88.65%
|
93.42%
|
Dividend per Share
2 |
-
|
0.4132
|
0.7769
|
0.9546
|
-
|
1.232
|
1.489
|
1.870
|
Announcement Date
|
3/3/20
|
3/2/21
|
3/2/22
|
3/1/23
|
3/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 S1
|
2021 Q3
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q4
|
2023 S2
|
2024 Q1
|
---|
Net sales
1 |
139.3
|
266.3
|
174.8
|
-
|
162.4
|
156.3
|
318.7
|
214.6
|
181
|
396
|
187.8
|
402.5
|
225
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
10.4
|
65.63
|
-
|
33.26
|
-
|
-
|
71.79
|
-
|
-
|
102.2
|
-
|
-
|
-
|
Operating Margin
|
7.47%
|
24.65%
|
-
|
-
|
-
|
-
|
22.52%
|
-
|
-
|
25.81%
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
9/8/20
|
7/20/21
|
12/2/21
|
3/2/22
|
6/1/22
|
9/1/22
|
-
|
4/25/23
|
7/25/23
|
7/25/23
|
3/22/24
|
3/22/24
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
184
|
217
|
132
|
88.7
|
-
|
84.5
|
117
|
149
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
46.3
|
37.4
|
-39.6
|
52.4
|
-
|
116
|
126
|
143
|
ROE (net income / shareholders' equity)
|
11.2%
|
6.43%
|
13.8%
|
17.6%
|
-
|
18.7%
|
19.2%
|
18.4%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
11%
|
-
|
12%
|
12.5%
|
-
|
Assets
1 |
-
|
-
|
-
|
905.1
|
-
|
1,073
|
1,134
|
-
|
Book Value Per Share
2 |
6.690
|
7.150
|
7.850
|
-
|
-
|
10.10
|
10.90
|
11.90
|
Cash Flow per Share
2 |
1.000
|
0.7000
|
1.300
|
1.950
|
-
|
2.090
|
2.210
|
2.330
|
Capex
1 |
3.16
|
8.54
|
117
|
77.8
|
-
|
17.2
|
12.6
|
13.1
|
Capex / Sales
|
0.65%
|
2.33%
|
20.82%
|
11.02%
|
-
|
1.91%
|
1.28%
|
1.24%
|
Announcement Date
|
3/3/20
|
3/2/21
|
3/2/22
|
3/1/23
|
3/22/24
|
-
|
-
|
-
|
Last Close Price
48.65
EUR Average target price
59.89
EUR Spread / Average Target +23.10% Consensus |
1st Jan change
|
Capi.
|
---|
| -3.47% | 3.64B | | +0.32% | 262B | | +18.76% | 20.37B | | -.--% | 19.29B | | +16.91% | 12.64B | | -16.59% | 8.94B | | +33.93% | 8.62B | | +9.55% | 5.93B | | -12.08% | 3.92B | | -16.83% | 3.84B |
Cosmetics & Perfumes
|