Real-time Estimate
Tradegate
11:28:50 2024-07-05 am EDT
|
5-day change
|
1st Jan Change
|
38.02
EUR
|
-1.62%
|
|
+0.93%
|
+23.46%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,673
|
3,438
|
3,539
|
3,488
|
3,647
|
4,562
|
-
|
-
|
Enterprise Value (EV)
1 |
2,519
|
2,161
|
3,539
|
3,488
|
3,647
|
4,562
|
4,562
|
4,562
|
P/E ratio
|
9.53
x
|
13.1
x
|
8.29
x
|
7.17
x
|
6.28
x
|
7.92
x
|
7.7
x
|
7.53
x
|
Yield
|
2.83%
|
3.03%
|
3%
|
3.48%
|
3.62%
|
3.32%
|
3.51%
|
3.84%
|
Capitalization / Revenue
|
0.81
x
|
0.75
x
|
0.72
x
|
0.68
x
|
0.67
x
|
0.82
x
|
0.79
x
|
0.77
x
|
EV / Revenue
|
0.81
x
|
0.75
x
|
0.72
x
|
0.68
x
|
0.67
x
|
0.82
x
|
0.79
x
|
0.77
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.06
x
|
0.96
x
|
0.88
x
|
0.94
x
|
0.71
x
|
0.92
x
|
0.86
x
|
0.81
x
|
Nbr of stocks (in thousands)
|
117,905
|
117,957
|
117,981
|
118,023
|
118,023
|
118,023
|
-
|
-
|
Reference price
2 |
31.15
|
29.15
|
30.00
|
29.55
|
30.90
|
38.65
|
38.65
|
38.65
|
Announcement Date
|
2/27/20
|
2/25/21
|
2/25/22
|
2/24/23
|
2/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
4,548
|
4,560
|
4,882
|
5,104
|
5,422
|
5,584
|
5,767
|
5,927
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
538.2
|
339.8
|
529.4
|
608.8
|
628.1
|
716.2
|
716.5
|
731.5
|
Operating Margin
|
11.83%
|
7.45%
|
10.84%
|
11.93%
|
11.58%
|
12.83%
|
12.42%
|
12.34%
|
Earnings before Tax (EBT)
1 |
556.2
|
364.6
|
607.3
|
718.8
|
796
|
843.5
|
854
|
870.8
|
Net income
1 |
385.9
|
262.3
|
427.2
|
486.6
|
551.8
|
586.2
|
602
|
616.2
|
Net margin
|
8.49%
|
5.75%
|
8.75%
|
9.53%
|
10.18%
|
10.5%
|
10.44%
|
10.4%
|
EPS
2 |
3.270
|
2.220
|
3.620
|
4.120
|
4.920
|
4.883
|
5.018
|
5.135
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.8821
|
0.8821
|
0.9000
|
1.028
|
1.118
|
1.284
|
1.358
|
1.483
|
Announcement Date
|
2/27/20
|
2/25/21
|
2/25/22
|
2/24/23
|
2/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 S1
|
2021 Q3
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q2
|
---|
Net sales
|
2,640
|
-
|
-
|
1,247
|
-
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
304.2
|
-
|
192.3
|
174.6
|
366.9
|
-
|
320.7
|
148.9
|
-
|
-
|
Net income
1 |
219.4
|
103.9
|
132.4
|
129.8
|
262.2
|
142.1
|
228
|
100.4
|
81.3
|
175
|
Net margin
|
8.31%
|
-
|
-
|
10.41%
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
7/29/21
|
10/28/21
|
4/27/22
|
7/28/22
|
7/28/22
|
4/27/23
|
7/27/23
|
10/15/23
|
2/29/24
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
1,154
|
1,277
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
12.2%
|
7.44%
|
11.2%
|
12.4%
|
11.6%
|
11.8%
|
11.5%
|
11.1%
|
ROA (Net income/ Total Assets)
|
2.48%
|
1.54%
|
2.4%
|
-
|
-
|
3%
|
2.9%
|
2.9%
|
Assets
1 |
15,577
|
17,022
|
17,820
|
-
|
-
|
19,541
|
20,759
|
21,250
|
Book Value Per Share
2 |
29.50
|
30.30
|
34.00
|
31.50
|
43.20
|
42.20
|
44.80
|
47.90
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/27/20
|
2/25/21
|
2/25/22
|
2/24/23
|
2/29/24
|
-
|
-
|
-
|
Last Close Price
38.65
EUR Average target price
49.46
EUR Spread / Average Target +27.96% Consensus |
1st Jan change
|
Capi.
|
---|
| +25.08% | 4.93B | | +12.42% | 107B | | +12.37% | 105B | | +7.96% | 75.94B | | +23.94% | 29.46B | | +10.98% | 20.02B | | -1.46% | 11.89B | | +29.92% | 10.8B | | +6.45% | 10.97B | | +5.71% | 10.29B |
Other Multiline Insurance & Brokers
|