Real-time Estimate
Tradegate
11:12:07 2024-06-27 am EDT
|
5-day change
|
1st Jan Change
|
44.64
EUR
|
-0.87%
|
|
-2.48%
|
-7.90%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
8,809
|
7,103
|
6,813
|
5,199
|
4,872
|
4,962
|
-
|
-
|
Enterprise Value (EV)
1 |
19,029
|
18,153
|
17,785
|
5,199
|
11,797
|
11,318
|
11,329
|
11,418
|
P/E ratio
|
11.5
x
|
19.1
x
|
7.37
x
|
8.39
x
|
-3.34
x
|
15.2
x
|
7.6
x
|
9.84
x
|
Yield
|
4.74%
|
4.78%
|
5.19%
|
6.76%
|
6.78%
|
7.58%
|
7.66%
|
7.76%
|
Capitalization / Revenue
|
9.16
x
|
8.19
x
|
11.5
x
|
8.57
x
|
7.91
x
|
4.65
x
|
4.55
x
|
4.43
x
|
EV / Revenue
|
19.8
x
|
20.9
x
|
29.9
x
|
8.57
x
|
19.2
x
|
10.6
x
|
10.4
x
|
10.2
x
|
EV / EBITDA
|
21.6
x
|
25.9
x
|
32.6
x
|
9.73
x
|
21.4
x
|
19.8
x
|
19.2
x
|
18
x
|
EV / FCF
|
192
x
|
-139
x
|
24.8
x
|
-
|
-
|
25
x
|
40.9
x
|
45.5
x
|
FCF Yield
|
0.52%
|
-0.72%
|
4.03%
|
-
|
-
|
3.99%
|
2.45%
|
2.2%
|
Price to Book
|
1.06
x
|
0.83
x
|
0.79
x
|
0.55
x
|
-
|
0.61
x
|
0.62
x
|
0.63
x
|
Nbr of stocks (in thousands)
|
87,041
|
94,261
|
94,369
|
93,764
|
100,084
|
110,619
|
-
|
-
|
Reference price
2 |
101.2
|
75.35
|
72.20
|
55.45
|
48.68
|
44.86
|
44.86
|
44.86
|
Announcement Date
|
2/13/20
|
2/17/21
|
2/22/22
|
2/21/23
|
2/15/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
961.3
|
866.8
|
594.6
|
606.8
|
615.6
|
1,067
|
1,092
|
1,120
|
EBITDA
1 |
881.7
|
701.8
|
545.6
|
534.3
|
551
|
571.3
|
590.2
|
635.4
|
EBIT
1 |
816.7
|
636.7
|
498
|
517.5
|
530
|
661.9
|
668.7
|
772.1
|
Operating Margin
|
84.96%
|
73.45%
|
83.75%
|
85.28%
|
86.09%
|
62.04%
|
61.26%
|
68.95%
|
Earnings before Tax (EBT)
1 |
838.8
|
413.9
|
1,014
|
711.8
|
-1,554
|
-497.9
|
150.1
|
-
|
Net income
1 |
747
|
359.8
|
923.6
|
620.7
|
-1,419
|
-41.8
|
569.3
|
506.7
|
Net margin
|
77.71%
|
41.51%
|
155.33%
|
102.29%
|
-230.47%
|
-3.92%
|
52.15%
|
45.25%
|
EPS
2 |
8.770
|
3.937
|
9.791
|
6.606
|
-14.55
|
2.957
|
5.901
|
4.561
|
Free Cash Flow
1 |
99.19
|
-130.6
|
716.3
|
-
|
-
|
452
|
277
|
251
|
FCF margin
|
10.32%
|
-15.07%
|
120.47%
|
-
|
-
|
42.37%
|
25.37%
|
22.42%
|
FCF Conversion (EBITDA)
|
11.25%
|
-
|
131.29%
|
-
|
-
|
79.11%
|
46.93%
|
39.5%
|
FCF Conversion (Net income)
|
13.28%
|
-
|
77.56%
|
-
|
-
|
-
|
48.65%
|
49.54%
|
Dividend per Share
2 |
4.800
|
3.600
|
3.750
|
3.750
|
3.300
|
3.399
|
3.436
|
3.480
|
Announcement Date
|
2/13/20
|
2/17/21
|
2/22/22
|
2/21/23
|
2/15/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Net sales
1 |
479.2
|
268
|
431.6
|
292.8
|
301.8
|
270.1
|
336.7
|
307.7
|
307.9
|
541.2
|
589.1
|
577.4
|
609.7
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-
|
-
|
248.9
|
249.1
|
261.1
|
-
|
269.6
|
260.4
|
425.8
|
455.5
|
461
|
474.8
|
Operating Margin
|
-
|
-
|
-
|
85.01%
|
82.54%
|
96.67%
|
-
|
87.62%
|
84.57%
|
78.69%
|
77.33%
|
79.83%
|
77.88%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/13/20
|
7/21/20
|
2/17/21
|
7/21/21
|
2/22/22
|
7/21/22
|
2/21/23
|
7/20/23
|
2/15/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
10,220
|
11,050
|
10,972
|
-
|
6,925
|
6,356
|
6,366
|
6,455
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
11.59
x
|
15.74
x
|
20.11
x
|
-
|
12.57
x
|
11.12
x
|
10.79
x
|
10.16
x
|
Free Cash Flow
1 |
99.2
|
-131
|
716
|
-
|
-
|
452
|
277
|
251
|
ROE (net income / shareholders' equity)
|
9.42%
|
4.26%
|
4.62%
|
-
|
-
|
5.69%
|
5.75%
|
5.9%
|
ROA (Net income/ Total Assets)
|
2.98%
|
1.36%
|
1.48%
|
-
|
-
|
2.69%
|
2.71%
|
2.72%
|
Assets
1 |
25,053
|
26,552
|
62,566
|
-
|
-
|
-1,556
|
21,013
|
18,617
|
Book Value Per Share
2 |
95.30
|
91.00
|
91.00
|
101.0
|
-
|
73.90
|
72.00
|
71.20
|
Cash Flow per Share
2 |
9.710
|
6.760
|
6.900
|
-
|
-
|
6.100
|
5.900
|
5.860
|
Capex
1 |
674
|
631
|
698
|
-
|
-
|
843
|
592
|
157
|
Capex / Sales
|
70.14%
|
72.83%
|
117.31%
|
-
|
-
|
78.98%
|
54.24%
|
14%
|
Announcement Date
|
2/13/20
|
2/17/21
|
2/22/22
|
2/21/23
|
2/15/24
|
-
|
-
|
-
|
Last Close Price
44.86
EUR Average target price
54.39
EUR Spread / Average Target +21.24% Consensus |
1st Jan change
|
Capi.
|
---|
| -8.51% | 45.87B | | -8.51% | 20.23B | | +0.77% | 15.22B | | +9.62% | 10.82B | | -5.34% | 9.76B | | -16.17% | 8.28B | | -3.09% | 8.23B | | +1.54% | 7.7B | | +1.99% | 5.15B |
Other Commercial REITs
|