Real-time Estimate
Tradegate
03:59:55 2024-07-12 pm EDT
|
5-day change
|
1st Jan Change
|
16.72
EUR
|
+0.28%
|
|
+0.81%
|
+23.20%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
41,642
|
29,801
|
46,613
|
40,803
|
45,542
|
55,038
|
-
|
-
|
Enterprise Value (EV)
1 |
41,642
|
29,801
|
46,613
|
40,803
|
45,542
|
55,038
|
55,038
|
55,038
|
P/E ratio
|
8.69
x
|
11.9
x
|
9.95
x
|
11.5
x
|
6.6
x
|
8.69
x
|
7.92
x
|
7.26
x
|
Yield
|
6.46%
|
1.57%
|
7.27%
|
4.91%
|
8.18%
|
5.98%
|
6.46%
|
7%
|
Capitalization / Revenue
|
2.27
x
|
1.69
x
|
2.52
x
|
2.2
x
|
2.02
x
|
2.48
x
|
2.43
x
|
2.36
x
|
EV / Revenue
|
2.27
x
|
1.69
x
|
2.52
x
|
2.2
x
|
2.02
x
|
2.48
x
|
2.43
x
|
2.36
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.77
x
|
0.55
x
|
0.86
x
|
0.83
x
|
0.88
x
|
1.03
x
|
0.96
x
|
0.9
x
|
Nbr of stocks (in thousands)
|
3,896,134
|
3,900,168
|
3,807,624
|
3,583,002
|
3,367,006
|
3,281,549
|
-
|
-
|
Reference price
2 |
10.69
|
7.641
|
12.24
|
11.39
|
13.53
|
16.77
|
16.77
|
16.77
|
Announcement Date
|
2/6/20
|
2/12/21
|
2/3/22
|
2/2/23
|
2/1/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
18,306
|
17,637
|
18,490
|
18,561
|
22,575
|
22,170
|
22,645
|
23,276
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
7,954
|
6,484
|
7,299
|
7,363
|
11,011
|
10,274
|
10,203
|
10,597
|
Operating Margin
|
43.45%
|
36.76%
|
39.48%
|
39.67%
|
48.78%
|
46.34%
|
45.06%
|
45.53%
|
Earnings before Tax (EBT)
1 |
6,834
|
3,809
|
6,782
|
5,502
|
10,492
|
9,038
|
8,885
|
9,046
|
Net income
1 |
4,781
|
2,485
|
4,776
|
3,674
|
7,287
|
6,143
|
6,074
|
6,239
|
Net margin
|
26.12%
|
14.09%
|
25.83%
|
19.79%
|
32.28%
|
27.71%
|
26.82%
|
26.8%
|
EPS
2 |
1.230
|
0.6400
|
1.230
|
0.9900
|
2.050
|
1.931
|
2.119
|
2.311
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.6900
|
0.1200
|
0.8900
|
0.5590
|
1.106
|
1.003
|
1.084
|
1.175
|
Announcement Date
|
2/6/20
|
2/12/21
|
2/3/22
|
2/2/23
|
2/1/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
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
|
---|
Net sales
1 |
4,648
|
4,624
|
4,600
|
4,682
|
4,412
|
4,868
|
5,567
|
5,759
|
5,842
|
5,408
|
5,583
|
5,488
|
5,622
|
5,485
|
5,653
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,962
|
1,677
|
1,655
|
1,945
|
1,783
|
1,980
|
3,071
|
3,133
|
3,049
|
2,333
|
2,551
|
2,660
|
2,685
|
2,234
|
-
|
Operating Margin
|
42.21%
|
36.27%
|
35.98%
|
41.54%
|
40.41%
|
40.67%
|
55.16%
|
54.4%
|
52.19%
|
43.14%
|
45.69%
|
48.47%
|
47.76%
|
40.73%
|
-
|
Earnings before Tax (EBT)
1 |
1,924
|
1,331
|
668
|
1,743
|
1,380
|
1,711
|
2,344
|
3,035
|
2,866
|
2,247
|
2,293
|
2,394
|
2,424
|
1,860
|
2,116
|
Net income
1 |
1,367
|
945
|
429
|
1,177
|
979
|
1,089
|
1,591
|
2,155
|
1,982
|
1,558
|
1,578
|
1,647
|
1,663
|
1,261
|
1,458
|
Net margin
|
29.41%
|
20.44%
|
9.33%
|
25.14%
|
22.19%
|
22.37%
|
28.58%
|
37.42%
|
33.93%
|
28.81%
|
28.26%
|
30%
|
29.58%
|
22.99%
|
25.79%
|
EPS
2 |
0.3500
|
0.2500
|
0.1100
|
0.3200
|
0.2600
|
0.3000
|
0.4400
|
0.6000
|
0.5600
|
0.4500
|
0.4800
|
0.4934
|
0.5230
|
0.4061
|
0.4793
|
Dividend per Share
2 |
0.4800
|
0.4100
|
-
|
0.1700
|
-
|
0.3890
|
-
|
0.3500
|
-
|
0.7560
|
-
|
0.3309
|
-
|
0.6211
|
-
|
Announcement Date
|
11/4/21
|
2/3/22
|
5/6/22
|
8/4/22
|
11/3/22
|
2/2/23
|
5/11/23
|
8/3/23
|
11/2/23
|
2/1/24
|
5/2/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
9.4%
|
4.8%
|
9.2%
|
7.2%
|
14.8%
|
12.1%
|
12%
|
12.4%
|
ROA (Net income/ Total Assets)
|
0.54%
|
0.27%
|
0.51%
|
0.38%
|
0.75%
|
0.6%
|
0.58%
|
0.59%
|
Assets
1 |
889,389
|
914,612
|
944,247
|
959,519
|
971,730
|
1,015,996
|
1,043,082
|
1,059,943
|
Book Value Per Share
2 |
13.80
|
14.00
|
14.30
|
13.80
|
15.30
|
16.30
|
17.50
|
18.60
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/6/20
|
2/12/21
|
2/3/22
|
2/2/23
|
2/1/24
|
-
|
-
|
-
|
Last Close Price
16.68
EUR Average target price
18.34
EUR Spread / Average Target +9.98% Consensus |
1st Jan change
|
Capi.
|
---|
| +20.49% | 596B | | +23.55% | 327B | | +17.28% | 269B | | +14.87% | 210B | | +21.72% | 180B | | +20.47% | 174B | | +5.60% | 158B | | +13.12% | 156B | | -5.06% | 148B |
Other Banks
|