Market Closed -
Euronext Amsterdam
11:38:09 2024-07-05 am EDT
|
5-day change
|
1st Jan Change
|
15.68
EUR
|
-0.57%
|
|
+2.15%
|
+15.38%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
15,247
|
7,539
|
12,141
|
11,600
|
11,763
|
13,062
|
-
|
-
|
Enterprise Value (EV)
1 |
15,247
|
7,539
|
12,141
|
11,600
|
11,763
|
13,062
|
13,062
|
13,062
|
P/E ratio
|
7.87
x
|
-47.2
x
|
10.7
x
|
6.59
x
|
4.55
x
|
6.44
x
|
6.73
x
|
6.29
x
|
Yield
|
7.89%
|
-
|
4.72%
|
7.66%
|
11.1%
|
7.75%
|
7.52%
|
8.02%
|
Capitalization / Revenue
|
1.77
x
|
0.95
x
|
1.6
x
|
1.48
x
|
1.36
x
|
1.52
x
|
1.51
x
|
1.49
x
|
EV / Revenue
|
1.77
x
|
0.95
x
|
1.6
x
|
1.48
x
|
1.36
x
|
1.52
x
|
1.51
x
|
1.49
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.78
x
|
0.4
x
|
0.61
x
|
0.56
x
|
0.53
x
|
0.59
x
|
0.56
x
|
0.53
x
|
Nbr of stocks (in thousands)
|
940,000
|
940,000
|
940,000
|
897,522
|
865,575
|
833,049
|
-
|
-
|
Reference price
2 |
16.22
|
8.020
|
12.92
|
12.92
|
13.59
|
15.68
|
15.68
|
15.68
|
Announcement Date
|
2/12/20
|
2/10/21
|
2/9/22
|
2/8/23
|
2/14/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
8,605
|
7,916
|
7,597
|
7,841
|
8,618
|
8,603
|
8,646
|
8,793
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
3,337
|
2,660
|
1,791
|
2,415
|
3,385
|
3,265
|
3,141
|
3,201
|
Operating Margin
|
38.78%
|
33.6%
|
23.58%
|
30.8%
|
39.28%
|
37.96%
|
36.33%
|
36.4%
|
Earnings before Tax (EBT)
1 |
2,680
|
356
|
1,838
|
2,376
|
3,544
|
2,977
|
2,733
|
2,830
|
Net income
1 |
2,046
|
-45
|
1,231
|
1,867
|
2,697
|
2,059
|
1,876
|
1,956
|
Net margin
|
23.78%
|
-0.57%
|
16.2%
|
23.81%
|
31.29%
|
23.94%
|
21.7%
|
22.25%
|
EPS
2 |
2.060
|
-0.1700
|
1.210
|
1.960
|
2.990
|
2.435
|
2.329
|
2.494
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
1.280
|
-
|
0.6100
|
0.9900
|
1.510
|
1.215
|
1.179
|
1.257
|
Announcement Date
|
2/12/20
|
2/10/21
|
2/9/22
|
2/8/23
|
2/14/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
2,284
|
1,933
|
1,884
|
2,162
|
1,861
|
2,142
|
2,223
|
2,211
|
2,041
|
2,197
|
2,130
|
2,158
|
2,185
|
2,192
|
2,181
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
851
|
425
|
563
|
908
|
518
|
736
|
1,086
|
983
|
580
|
940
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
37.26%
|
21.99%
|
29.88%
|
42%
|
27.83%
|
34.36%
|
48.85%
|
44.46%
|
28.42%
|
42.79%
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
729
|
363
|
626
|
902
|
486
|
722
|
1,155
|
1,004
|
662
|
937
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
552
|
295
|
475
|
743
|
354
|
523
|
870
|
759
|
545
|
674
|
527
|
463.3
|
314.4
|
495
|
546.2
|
Net margin
|
24.17%
|
15.26%
|
25.21%
|
34.37%
|
19.02%
|
24.42%
|
39.14%
|
34.33%
|
26.7%
|
30.68%
|
24.74%
|
21.47%
|
14.39%
|
22.58%
|
25.05%
|
EPS
2 |
0.5600
|
0.2900
|
0.5000
|
0.8000
|
0.3700
|
0.5600
|
0.9800
|
0.8500
|
0.6000
|
0.7600
|
0.6228
|
0.5700
|
0.3801
|
0.5995
|
0.6735
|
Dividend per Share
2 |
0.6100
|
-
|
0.3200
|
-
|
0.6700
|
-
|
0.6200
|
-
|
0.8900
|
-
|
0.5538
|
-
|
0.6581
|
-
|
0.5182
|
Announcement Date
|
2/9/22
|
5/18/22
|
8/10/22
|
11/9/22
|
2/8/23
|
5/10/23
|
8/9/23
|
11/8/23
|
2/14/24
|
5/15/24
|
-
|
-
|
-
|
-
|
-
|
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%
|
-0.8%
|
5.8%
|
8.7%
|
12.2%
|
9.05%
|
8.2%
|
8.28%
|
ROA (Net income/ Total Assets)
|
0.54%
|
-0.04%
|
0.46%
|
0.48%
|
0.71%
|
0.54%
|
0.48%
|
0.51%
|
Assets
1 |
378,175
|
109,756
|
266,162
|
389,364
|
378,739
|
378,984
|
391,522
|
386,948
|
Book Value Per Share
2 |
20.70
|
20.20
|
21.30
|
23.20
|
25.60
|
26.60
|
28.20
|
29.70
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/12/20
|
2/10/21
|
2/9/22
|
2/8/23
|
2/14/24
|
-
|
-
|
-
|
Last Close Price
15.68
EUR Average target price
17.67
EUR Spread / Average Target +12.70% Consensus |
1st Jan change
|
Capi.
|
---|
| +15.38% | 14.2B | | +20.39% | 599B | | +20.02% | 320B | | +23.04% | 275B | | +21.13% | 211B | | +15.27% | 181B | | +27.52% | 179B | | -3.58% | 157B | | +6.00% | 161B | | +10.60% | 155B |
Other Banks
|