Market Closed -
Nasdaq
04:00:00 2024-07-08 pm EDT
|
5-day change
|
1st Jan Change
|
16.14
USD
|
+1.13%
|
|
+0.06%
|
-9.68%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
283.1
|
244.3
|
1,039
|
1,337
|
1,429
|
1,297
|
-
|
-
|
Enterprise Value (EV)
1 |
1,610
|
1,454
|
2,427
|
2,861
|
1,429
|
3,419
|
3,286
|
3,101
|
P/E ratio
|
-6.64
x
|
-1.68
x
|
-4.09
x
|
-8.27
x
|
30.3
x
|
-10.1
x
|
-33
x
|
45.3
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.08
x
|
0.11
x
|
0.33
x
|
0.29
x
|
0.34
x
|
0.33
x
|
0.31
x
|
0.34
x
|
EV / Revenue
|
0.47
x
|
0.64
x
|
0.77
x
|
0.61
x
|
0.34
x
|
0.86
x
|
0.77
x
|
0.8
x
|
EV / EBITDA
|
6.12
x
|
10.3
x
|
22
x
|
7.34
x
|
5.49
x
|
15.1
x
|
9.26
x
|
6.7
x
|
EV / FCF
|
11.7
x
|
77.4
x
|
-19.1
x
|
-6.57
x
|
-
|
-12.2
x
|
-1,776
x
|
-34.5
x
|
FCF Yield
|
8.51%
|
1.29%
|
-5.23%
|
-15.2%
|
-
|
-8.17%
|
-0.06%
|
-2.9%
|
Price to Book
|
-
|
-
|
-2.7
x
|
-2.43
x
|
-
|
-2.83
x
|
-2.49
x
|
-1.65
x
|
Nbr of stocks (in thousands)
|
77,560
|
78,062
|
78,676
|
79,190
|
79,967
|
80,389
|
-
|
-
|
Reference price
2 |
3.650
|
3.130
|
13.20
|
16.88
|
17.87
|
16.14
|
16.14
|
16.14
|
Announcement Date
|
3/5/20
|
3/3/21
|
2/25/22
|
3/15/23
|
2/23/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,453
|
2,268
|
3,148
|
4,687
|
4,181
|
3,984
|
4,251
|
3,870
|
EBITDA
1 |
262.8
|
141.5
|
110.3
|
389.6
|
260.5
|
225.7
|
355
|
462.6
|
EBIT
1 |
76.3
|
-71.9
|
-85.6
|
133.4
|
267.2
|
106.4
|
269.3
|
371.5
|
Operating Margin
|
2.21%
|
-3.17%
|
-2.72%
|
2.85%
|
6.39%
|
2.67%
|
6.34%
|
9.6%
|
Earnings before Tax (EBT)
1 |
-43.1
|
-147.9
|
-258.6
|
-168.4
|
49.7
|
-145.6
|
43.24
|
150.7
|
Net income
1 |
-42.7
|
-146
|
-254.9
|
-161.8
|
47.1
|
-132.8
|
61.89
|
171
|
Net margin
|
-1.24%
|
-6.44%
|
-8.1%
|
-3.45%
|
1.13%
|
-3.33%
|
1.46%
|
4.42%
|
EPS
2 |
-0.5500
|
-1.860
|
-3.230
|
-2.040
|
0.5900
|
-1.602
|
-0.4889
|
0.3563
|
Free Cash Flow
1 |
137
|
18.8
|
-126.9
|
-435.6
|
-
|
-279.4
|
-1.85
|
-90
|
FCF margin
|
3.97%
|
0.83%
|
-4.03%
|
-9.29%
|
-
|
-7.01%
|
-0.04%
|
-2.33%
|
FCF Conversion (EBITDA)
|
52.13%
|
13.29%
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/5/20
|
3/3/21
|
2/25/22
|
3/15/23
|
2/23/24
|
-
|
-
|
-
|
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 |
865.8
|
1,098
|
1,424
|
1,165
|
999.8
|
1,037
|
1,018
|
1,149
|
976.5
|
1,006
|
969.9
|
1,000
|
1,008
|
1,035
|
1,076
|
EBITDA
1 |
24.6
|
23.3
|
175.8
|
127
|
63.5
|
77.7
|
67.7
|
75.5
|
39.7
|
21.6
|
46.88
|
72.95
|
75.88
|
63.97
|
81.97
|
EBIT
1 |
-38.7
|
-17.3
|
95.7
|
81.9
|
-26.9
|
43.2
|
23.4
|
213.1
|
-13.9
|
36.3
|
7.133
|
29.07
|
33.8
|
36.9
|
72
|
Operating Margin
|
-4.47%
|
-1.58%
|
6.72%
|
7.03%
|
-2.69%
|
4.17%
|
2.3%
|
18.54%
|
-1.42%
|
3.61%
|
0.74%
|
2.91%
|
3.35%
|
3.57%
|
6.69%
|
Earnings before Tax (EBT)
1 |
-87.1
|
-94.8
|
-14.7
|
16.1
|
-75
|
19.3
|
-23.6
|
100.4
|
-47.8
|
-41.4
|
-52.07
|
-28.47
|
-23.7
|
-18.1
|
17
|
Net income
1 |
-85.4
|
-93.6
|
-15
|
15.2
|
-68.6
|
28.1
|
-18.1
|
100.8
|
-47
|
-40.8
|
-50.6
|
-26.35
|
-15.1
|
-17.8
|
16.7
|
Net margin
|
-9.86%
|
-8.53%
|
-1.05%
|
1.3%
|
-6.86%
|
2.71%
|
-1.78%
|
8.77%
|
-4.81%
|
-4.06%
|
-5.22%
|
-2.63%
|
-1.5%
|
-1.72%
|
1.55%
|
EPS
2 |
-1.080
|
-1.180
|
-0.1900
|
0.1900
|
-0.8600
|
0.3500
|
-0.2300
|
1.260
|
-0.5900
|
-0.5100
|
-0.6041
|
-0.2621
|
-0.2314
|
-0.3409
|
-0.1217
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/25/22
|
5/6/22
|
8/5/22
|
11/9/22
|
3/15/23
|
5/5/23
|
8/4/23
|
11/9/23
|
2/23/24
|
5/10/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,327
|
1,210
|
1,388
|
1,525
|
-
|
2,122
|
1,989
|
1,803
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
5.048
x
|
8.551
x
|
12.58
x
|
3.913
x
|
-
|
9.399
x
|
5.601
x
|
3.898
x
|
Free Cash Flow
1 |
137
|
18.8
|
-127
|
-436
|
-
|
-279
|
-1.85
|
-90
|
ROE (net income / shareholders' equity)
|
-137%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
-
|
-
|
-4.890
|
-6.940
|
-
|
-5.700
|
-6.490
|
-9.780
|
Cash Flow per Share
2 |
-
|
0.8000
|
-0.5600
|
1.270
|
-0.2000
|
-2.100
|
1.720
|
0.6000
|
Capex
1 |
-
|
44
|
82.9
|
536
|
-
|
131
|
136
|
130
|
Capex / Sales
|
-
|
1.94%
|
2.63%
|
11.44%
|
-
|
3.29%
|
3.21%
|
3.36%
|
Announcement Date
|
3/5/20
|
3/3/21
|
2/25/22
|
3/15/23
|
2/23/24
|
-
|
-
|
-
|
Last Close Price
16.14
USD Average target price
20.9
USD Spread / Average Target +29.49% Consensus |
1st Jan change
|
Capi.
|
---|
| -9.68% | 1.3B | | +20.21% | 10.11B | | -10.04% | 9.61B | | +33.94% | 8.7B | | -0.47% | 7.72B | | +77.30% | 4.6B | | -0.88% | 3.09B | | -1.43% | 2.74B | | +13.05% | 2.73B | | -16.83% | 2.53B |
Petroleum Refining
|