Real-time Estimate
Tradegate
03:18:48 2024-07-04 am EDT
|
5-day change
|
1st Jan Change
|
24.08
EUR
|
-0.10%
|
|
-0.41%
|
+7.83%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
949.9
|
784.9
|
880.8
|
590.4
|
601.1
|
648.2
|
-
|
-
|
Enterprise Value (EV)
1 |
1,496
|
1,304
|
1,385
|
1,204
|
1,107
|
1,081
|
998.2
|
946.5
|
P/E ratio
|
16
x
|
-29.2
x
|
18.4
x
|
-11.4
x
|
10.8
x
|
6.84
x
|
6.03
x
|
5.72
x
|
Yield
|
2.06%
|
2.49%
|
3.21%
|
3.64%
|
5.37%
|
5.83%
|
6.56%
|
6.83%
|
Capitalization / Revenue
|
0.55
x
|
0.5
x
|
0.51
x
|
0.33
x
|
0.33
x
|
0.34
x
|
0.32
x
|
0.32
x
|
EV / Revenue
|
0.86
x
|
0.84
x
|
0.8
x
|
0.67
x
|
0.61
x
|
0.57
x
|
0.5
x
|
0.46
x
|
EV / EBITDA
|
6.63
x
|
8.27
x
|
6.28
x
|
4.59
x
|
4.29
x
|
4.4
x
|
3.74
x
|
3.48
x
|
EV / FCF
|
21.7
x
|
12.7
x
|
33.8
x
|
19.5
x
|
7.09
x
|
10.2
x
|
8.31
x
|
7.78
x
|
FCF Yield
|
4.61%
|
7.88%
|
2.96%
|
5.13%
|
14.1%
|
9.77%
|
12%
|
12.9%
|
Price to Book
|
1.31
x
|
1.16
x
|
1.12
x
|
0.86
x
|
0.84
x
|
0.83
x
|
0.75
x
|
0.69
x
|
Nbr of stocks (in thousands)
|
24,451
|
24,451
|
26,896
|
26,896
|
26,896
|
26,896
|
-
|
-
|
Reference price
2 |
38.85
|
32.10
|
32.75
|
21.95
|
22.35
|
24.10
|
24.10
|
24.10
|
Announcement Date
|
3/30/20
|
3/23/21
|
3/23/22
|
3/24/23
|
3/20/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,743
|
1,559
|
1,742
|
1,804
|
1,802
|
1,894
|
1,998
|
2,054
|
EBITDA
1 |
225.7
|
157.7
|
220.4
|
262.4
|
258.1
|
245.5
|
267.1
|
272.3
|
EBIT
1 |
117.9
|
25.08
|
115.4
|
133.7
|
149.7
|
159
|
179
|
184.7
|
Operating Margin
|
6.76%
|
1.61%
|
6.63%
|
7.41%
|
8.3%
|
8.4%
|
8.96%
|
8.99%
|
Earnings before Tax (EBT)
1 |
99
|
9.634
|
99.1
|
115.9
|
139.7
|
141.3
|
159.7
|
170.7
|
Net income
1 |
60.1
|
-26.99
|
46.81
|
-51.82
|
55.44
|
94.55
|
107.8
|
113.3
|
Net margin
|
3.45%
|
-1.73%
|
2.69%
|
-2.87%
|
3.08%
|
4.99%
|
5.39%
|
5.52%
|
EPS
2 |
2.430
|
-1.100
|
1.780
|
-1.930
|
2.060
|
3.525
|
4.000
|
4.217
|
Free Cash Flow
1 |
69.04
|
102.7
|
40.98
|
61.8
|
156.2
|
105.6
|
120.2
|
121.7
|
FCF margin
|
3.96%
|
6.59%
|
2.35%
|
3.43%
|
8.66%
|
5.57%
|
6.01%
|
5.92%
|
FCF Conversion (EBITDA)
|
30.59%
|
65.12%
|
18.59%
|
23.55%
|
60.5%
|
42.99%
|
44.99%
|
44.68%
|
FCF Conversion (Net income)
|
114.87%
|
-
|
87.54%
|
-
|
281.69%
|
111.63%
|
111.53%
|
107.35%
|
Dividend per Share
2 |
0.8000
|
0.8000
|
1.050
|
0.8000
|
1.200
|
1.405
|
1.580
|
1.647
|
Announcement Date
|
3/30/20
|
3/23/21
|
3/23/22
|
3/24/23
|
3/20/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
546
|
519
|
504
|
613
|
506
|
433
|
350
|
298
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.42
x
|
3.29
x
|
2.288
x
|
2.337
x
|
1.961
x
|
1.762
x
|
1.31
x
|
1.095
x
|
Free Cash Flow
1 |
69
|
103
|
41
|
61.8
|
156
|
106
|
120
|
122
|
ROE (net income / shareholders' equity)
|
8.3%
|
-3.85%
|
6.41%
|
-7.06%
|
7.86%
|
12.6%
|
13%
|
12.4%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
29.70
|
27.60
|
29.20
|
25.40
|
26.80
|
29.10
|
32.10
|
35.20
|
Cash Flow per Share
2 |
6.020
|
6.350
|
4.430
|
-
|
-
|
3.690
|
3.820
|
4.050
|
Capex
1 |
78.3
|
52.5
|
75.6
|
54.5
|
61.5
|
76.3
|
75.8
|
80.7
|
Capex / Sales
|
4.49%
|
3.37%
|
4.34%
|
3.02%
|
3.41%
|
4.03%
|
3.79%
|
3.93%
|
Announcement Date
|
3/30/20
|
3/23/21
|
3/23/22
|
3/24/23
|
3/20/24
|
-
|
-
|
-
|
Last Close Price
24.1
EUR Average target price
36.38
EUR Spread / Average Target +50.93% Consensus |
1st Jan change
|
Capi.
|
---|
| +7.83% | 700M | | +12.67% | 876B | | +2.55% | 245B | | +27.71% | 178B | | +1.31% | 138B | | +83.14% | 106B | | -9.91% | 70.42B | | -7.04% | 56.23B | | +145.24% | 40.52B | | +33.79% | 34.39B |
Consumer Goods Conglomerates
|