Real-time Estimate
Tradegate
03:36:28 2024-07-11 pm EDT
|
5-day change
|
1st Jan Change
|
59.04
EUR
|
+0.54%
|
|
+2.83%
|
-8.38%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
25,802
|
28,048
|
37,813
|
51,006
|
38,521
|
31,758
|
-
|
-
|
Enterprise Value (EV)
1 |
33,831
|
37,310
|
46,409
|
59,149
|
45,518
|
41,000
|
40,447
|
40,611
|
P/E ratio
|
19
x
|
16
x
|
14.1
x
|
12
x
|
11.2
x
|
11.8
x
|
11.8
x
|
12.4
x
|
Yield
|
3.02%
|
2.86%
|
2.19%
|
1.72%
|
2.49%
|
3.12%
|
3.25%
|
3.34%
|
Capitalization / Revenue
|
0.4
x
|
0.44
x
|
0.44
x
|
0.5
x
|
0.41
x
|
0.35
x
|
0.34
x
|
0.34
x
|
EV / Revenue
|
0.52
x
|
0.58
x
|
0.54
x
|
0.58
x
|
0.48
x
|
0.45
x
|
0.44
x
|
0.43
x
|
EV / EBITDA
|
10.8
x
|
10.2
x
|
9.46
x
|
8.66
x
|
7.33
x
|
8.21
x
|
8.28
x
|
8.32
x
|
EV / FCF
|
-5.39
x
|
-11.6
x
|
8.55
x
|
27.4
x
|
15.3
x
|
13.8
x
|
14
x
|
16.4
x
|
FCF Yield
|
-18.6%
|
-8.6%
|
11.7%
|
3.65%
|
6.52%
|
7.25%
|
7.13%
|
6.09%
|
Price to Book
|
1.36
x
|
1.42
x
|
1.7
x
|
2.15
x
|
1.54
x
|
1.47
x
|
1.32
x
|
1.44
x
|
Nbr of stocks (in thousands)
|
556,686
|
556,389
|
559,441
|
549,334
|
533,381
|
494,438
|
-
|
-
|
Reference price
2 |
46.35
|
50.41
|
67.59
|
92.85
|
72.22
|
64.23
|
64.23
|
64.23
|
Announcement Date
|
1/29/20
|
1/26/21
|
1/25/22
|
1/26/23
|
3/12/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
64,656
|
64,355
|
85,249
|
101,848
|
93,935
|
90,331
|
92,855
|
94,053
|
EBITDA
1 |
3,138
|
3,660
|
4,907
|
6,830
|
6,207
|
4,992
|
4,885
|
4,880
|
EBIT
1 |
1,691
|
1,766
|
2,993
|
4,212
|
4,057
|
2,764
|
2,895
|
2,916
|
Operating Margin
|
2.62%
|
2.74%
|
3.51%
|
4.14%
|
4.32%
|
3.06%
|
3.12%
|
3.1%
|
Earnings before Tax (EBT)
1 |
1,588
|
1,883
|
3,313
|
5,233
|
4,294
|
3,238
|
2,957
|
2,844
|
Net income
1 |
1,379
|
1,772
|
2,709
|
4,340
|
3,483
|
2,693
|
2,528
|
2,490
|
Net margin
|
2.13%
|
2.75%
|
3.18%
|
4.26%
|
3.71%
|
2.98%
|
2.72%
|
2.65%
|
EPS
2 |
2.440
|
3.150
|
4.790
|
7.710
|
6.430
|
5.439
|
5.438
|
5.188
|
Free Cash Flow
1 |
-6,280
|
-3,209
|
5,426
|
2,159
|
2,966
|
2,974
|
2,882
|
2,474
|
FCF margin
|
-9.71%
|
-4.99%
|
6.36%
|
2.12%
|
3.16%
|
3.29%
|
3.1%
|
2.63%
|
FCF Conversion (EBITDA)
|
-
|
-
|
110.58%
|
31.61%
|
47.78%
|
59.56%
|
58.99%
|
50.7%
|
FCF Conversion (Net income)
|
-
|
-
|
200.3%
|
49.75%
|
85.16%
|
110.41%
|
114%
|
99.36%
|
Dividend per Share
2 |
1.400
|
1.440
|
1.480
|
1.600
|
1.800
|
2.006
|
2.086
|
2.145
|
Announcement Date
|
1/29/20
|
1/26/21
|
1/25/22
|
1/26/23
|
3/12/24
|
-
|
-
|
-
|
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 |
23,090
|
23,650
|
27,284
|
24,683
|
26,231
|
24,072
|
25,190
|
21,695
|
22,978
|
21,847
|
23,133
|
22,106
|
23,931
|
24,551
|
26,777
|
EBITDA
1 |
1,407
|
1,641
|
1,866
|
1,639
|
1,684
|
1,762
|
1,629
|
1,491
|
1,325
|
1,298
|
1,165
|
1,212
|
1,286
|
1,206
|
1,305
|
EBIT
1 |
864
|
1,068
|
1,286
|
993
|
865
|
1,199
|
1,042
|
995
|
821
|
708
|
638.8
|
685.2
|
774.8
|
617
|
-
|
Operating Margin
|
3.74%
|
4.52%
|
4.71%
|
4.02%
|
3.3%
|
4.98%
|
4.14%
|
4.59%
|
3.57%
|
3.24%
|
2.76%
|
3.1%
|
3.24%
|
2.51%
|
-
|
Earnings before Tax (EBT)
1 |
1,011
|
1,271
|
1,519
|
1,230
|
1,213
|
1,397
|
1,132
|
1,031
|
734
|
885
|
765
|
773
|
837
|
-
|
-
|
Net income
1 |
782
|
1,054
|
1,236
|
1,031
|
1,019
|
1,170
|
927
|
821
|
565
|
729
|
645.6
|
652.5
|
691.1
|
628.8
|
711.9
|
Net margin
|
3.39%
|
4.46%
|
4.53%
|
4.18%
|
3.88%
|
4.86%
|
3.68%
|
3.78%
|
2.46%
|
3.34%
|
2.79%
|
2.95%
|
2.89%
|
2.56%
|
2.66%
|
EPS
2 |
1.380
|
1.860
|
2.180
|
1.830
|
1.840
|
2.120
|
1.700
|
1.520
|
1.060
|
1.420
|
1.292
|
1.354
|
1.422
|
1.277
|
1.453
|
Dividend per Share
2 |
0.3700
|
0.4000
|
0.4000
|
0.4000
|
0.4000
|
0.4500
|
0.4500
|
-
|
0.6000
|
0.5000
|
0.5000
|
0.5000
|
0.5125
|
0.5000
|
0.5250
|
Announcement Date
|
1/25/22
|
4/26/22
|
7/26/22
|
10/25/22
|
1/26/23
|
4/25/23
|
7/25/23
|
10/24/23
|
3/12/24
|
4/30/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
8,029
|
9,262
|
8,596
|
8,143
|
6,997
|
9,243
|
8,689
|
8,854
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.559
x
|
2.531
x
|
1.752
x
|
1.192
x
|
1.127
x
|
1.851
x
|
1.779
x
|
1.814
x
|
Free Cash Flow
1 |
-6,280
|
-3,209
|
5,426
|
2,159
|
2,966
|
2,974
|
2,882
|
2,474
|
ROE (net income / shareholders' equity)
|
9.58%
|
10.3%
|
13.8%
|
18.9%
|
15.6%
|
11.3%
|
10.9%
|
10.6%
|
ROA (Net income/ Total Assets)
|
5.98%
|
6.21%
|
8.47%
|
12.2%
|
6.62%
|
4.5%
|
4.26%
|
3.7%
|
Assets
1 |
23,064
|
28,547
|
31,980
|
35,705
|
52,639
|
59,849
|
59,307
|
67,293
|
Book Value Per Share
2 |
34.00
|
35.50
|
39.80
|
43.10
|
47.00
|
43.70
|
48.60
|
44.70
|
Cash Flow per Share
2 |
-9.650
|
-4.240
|
11.70
|
6.180
|
8.230
|
6.630
|
7.060
|
9.770
|
Capex
1 |
828
|
823
|
1,169
|
1,319
|
1,494
|
1,300
|
1,260
|
1,375
|
Capex / Sales
|
1.28%
|
1.28%
|
1.37%
|
1.3%
|
1.59%
|
1.44%
|
1.36%
|
1.46%
|
Announcement Date
|
1/29/20
|
1/26/21
|
1/25/22
|
1/26/23
|
3/12/24
|
-
|
-
|
-
|
Last Close Price
64.23
USD Average target price
62.4
USD Spread / Average Target -2.85% Consensus |
1st Jan change
|
Capi.
|
---|
| -3.95% | 272B | | -9.78% | 88.44B | | -0.14% | 40.51B | | -13.40% | 38.76B | | -0.24% | 37.55B | | -3.03% | 34.97B | | -2.52% | 30.25B | | +4.18% | 23.37B | | +1.30% | 19.45B |
Other Food Processing
|