Market Closed -
Nyse
04:00:02 2024-05-28 pm EDT
|
5-day change
|
1st Jan Change
|
28.43
USD
|
+2.23%
|
|
+16.52%
|
-23.04%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
996.2
|
2,802
|
2,192
|
2,049
|
1,905
|
1,511
|
-
|
-
|
Enterprise Value (EV)
1 |
3,000
|
5,739
|
6,643
|
7,379
|
6,971
|
4,176
|
5,071
|
5,904
|
P/E ratio
|
8.06
x
|
78.3
x
|
19.4
x
|
21.2
x
|
4.31
x
|
8.28
x
|
4.67
x
|
4.48
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
0.35%
|
-
|
Capitalization / Revenue
|
0.23
x
|
0.52
x
|
0.34
x
|
0.17
x
|
0.11
x
|
0.09
x
|
0.08
x
|
0.07
x
|
EV / Revenue
|
0.7
x
|
1.07
x
|
1.04
x
|
0.61
x
|
0.42
x
|
0.25
x
|
0.26
x
|
0.26
x
|
EV / EBITDA
|
8.29
x
|
12.3
x
|
22.4
x
|
15.8
x
|
3.54
x
|
3.12
x
|
2.87
x
|
2.95
x
|
EV / FCF
|
-9.39
x
|
-10.5
x
|
-5.35
x
|
-2.83
x
|
-34.5
x
|
19.4
x
|
11.6
x
|
2.89
x
|
FCF Yield
|
-10.7%
|
-9.52%
|
-18.7%
|
-35.4%
|
-2.9%
|
5.15%
|
8.6%
|
34.6%
|
Price to Book
|
0.75
x
|
1.89
x
|
1.26
x
|
0.87
x
|
0.69
x
|
0.43
x
|
0.38
x
|
0.32
x
|
Nbr of stocks (in thousands)
|
44,296
|
45,294
|
47,692
|
50,124
|
51,572
|
53,155
|
-
|
-
|
Reference price
2 |
22.49
|
61.87
|
45.96
|
40.88
|
36.94
|
28.43
|
28.43
|
28.43
|
Announcement Date
|
3/13/20
|
4/9/21
|
3/23/22
|
3/10/23
|
3/20/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
4,273
|
5,384
|
6,407
|
12,111
|
16,716
|
16,487
|
19,614
|
22,929
|
EBITDA
1 |
361.9
|
466.3
|
297.1
|
465.9
|
1,971
|
1,336
|
1,764
|
2,003
|
EBIT
1 |
248.4
|
273.6
|
173
|
66.84
|
858.1
|
215.2
|
657.7
|
732.7
|
Operating Margin
|
5.81%
|
5.08%
|
2.7%
|
0.55%
|
5.13%
|
1.31%
|
3.35%
|
3.2%
|
Earnings before Tax (EBT)
1 |
179.7
|
86.8
|
171
|
291.2
|
1,055
|
382.2
|
546.2
|
450.3
|
Net income
1 |
129.1
|
35.31
|
113.1
|
96.44
|
485.6
|
260.7
|
350
|
478.7
|
Net margin
|
3.02%
|
0.66%
|
1.77%
|
0.8%
|
2.9%
|
1.58%
|
1.78%
|
2.09%
|
EPS
2 |
2.790
|
0.7900
|
2.370
|
1.930
|
8.580
|
3.433
|
6.092
|
6.345
|
Free Cash Flow
1 |
-319.6
|
-546.4
|
-1,241
|
-2,611
|
-202
|
215
|
436
|
2,042
|
FCF margin
|
-7.48%
|
-10.15%
|
-19.37%
|
-21.56%
|
-1.21%
|
1.3%
|
2.22%
|
8.91%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
16.09%
|
24.71%
|
101.97%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
82.48%
|
124.57%
|
426.59%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
0.1003
|
-
|
Announcement Date
|
3/13/20
|
4/9/21
|
3/23/22
|
3/10/23
|
3/20/24
|
-
|
-
|
-
|
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 |
2,572
|
2,329
|
2,813
|
2,744
|
4,408
|
3,397
|
4,232
|
4,363
|
4,624
|
3,192
|
3,913
|
4,690
|
5,088
|
4,111
|
4,959
|
EBITDA
1 |
148.3
|
69.01
|
41.35
|
66.51
|
-
|
-
|
-
|
-
|
-
|
-
|
311.4
|
398.6
|
476.9
|
358.7
|
487
|
EBIT
1 |
76.24
|
6.429
|
-43.16
|
8.874
|
93.68
|
176.4
|
212.1
|
409.8
|
49.64
|
-47.04
|
14.77
|
105.2
|
162.6
|
59.21
|
232
|
Operating Margin
|
2.96%
|
0.28%
|
-1.53%
|
0.32%
|
2.13%
|
5.19%
|
5.01%
|
9.39%
|
1.07%
|
-1.47%
|
0.38%
|
2.24%
|
3.2%
|
1.44%
|
4.68%
|
Earnings before Tax (EBT)
1 |
70.18
|
26.64
|
-34.08
|
127.9
|
168
|
222.6
|
370.9
|
377
|
-
|
197.2
|
6.037
|
92.14
|
182.6
|
119
|
167.6
|
Net income
1 |
37.58
|
4.567
|
-93.05
|
77.29
|
102.9
|
114.8
|
180.1
|
181.4
|
4.13
|
84.4
|
13.89
|
53.04
|
88.52
|
47.46
|
104.4
|
Net margin
|
1.46%
|
0.2%
|
-3.31%
|
2.82%
|
2.33%
|
3.38%
|
4.26%
|
4.16%
|
0.09%
|
2.64%
|
0.36%
|
1.13%
|
1.74%
|
1.15%
|
2.11%
|
EPS
2 |
0.7900
|
0.1000
|
-1.880
|
0.9000
|
0.8500
|
2.180
|
3.060
|
2.530
|
0.0800
|
0.7400
|
0.2481
|
0.9323
|
1.552
|
0.8298
|
1.840
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/23/22
|
4/28/22
|
8/26/22
|
10/28/22
|
3/10/23
|
4/28/23
|
8/14/23
|
10/30/23
|
3/20/24
|
4/29/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,003
|
2,936
|
4,451
|
5,330
|
5,066
|
2,665
|
3,560
|
4,393
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
5.536
x
|
6.296
x
|
14.98
x
|
11.44
x
|
2.57
x
|
1.994
x
|
2.018
x
|
2.194
x
|
Free Cash Flow
1 |
-320
|
-546
|
-1,241
|
-2,611
|
-202
|
215
|
436
|
2,042
|
ROE (net income / shareholders' equity)
|
10.5%
|
2.39%
|
6.85%
|
4.85%
|
18.9%
|
4.95%
|
9.14%
|
8.16%
|
ROA (Net income/ Total Assets)
|
2.15%
|
0.46%
|
1.14%
|
0.73%
|
2.82%
|
2%
|
2.8%
|
5%
|
Assets
1 |
6,012
|
7,675
|
9,903
|
13,171
|
17,218
|
13,033
|
12,500
|
9,574
|
Book Value Per Share
2 |
29.90
|
32.70
|
36.30
|
47.20
|
53.40
|
65.80
|
74.60
|
88.60
|
Cash Flow per Share
2 |
4.700
|
2.130
|
1.360
|
-17.00
|
36.80
|
16.50
|
4.510
|
25.30
|
Capex
1 |
519
|
638
|
1,306
|
1,772
|
2,110
|
1,627
|
1,474
|
994
|
Capex / Sales
|
12.14%
|
11.84%
|
20.38%
|
14.63%
|
12.63%
|
9.87%
|
7.52%
|
4.34%
|
Announcement Date
|
3/13/20
|
4/9/21
|
3/23/22
|
3/10/23
|
3/20/24
|
-
|
-
|
-
|
Last Close Price
28.43
USD Average target price
37.51
USD Spread / Average Target +31.94% Consensus |
1st Jan change
|
Capi.
|
---|
| -23.04% | 1.51B | | +62.62% | 29.99B | | -19.26% | 19.34B | | -2.09% | 17.6B | | -12.19% | 13.66B | | -13.32% | 10.6B | | +18.10% | 7.55B | | -15.42% | 7.38B | | +23.07% | 7.21B | | -28.57% | 6.72B |
Photovoltaic Solar Systems & Equipment
|