Real-time Estimate
Tradegate
12:31:15 2024-06-27 pm EDT
|
5-day change
|
1st Jan Change
|
45.3
EUR
|
+1.12%
|
|
+4.61%
|
-13.52%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
6,116
|
7,102
|
10,113
|
8,422
|
9,303
|
7,904
|
-
|
-
|
Enterprise Value (EV)
1 |
6,875
|
7,859
|
11,947
|
9,709
|
11,291
|
10,164
|
9,886
|
9,299
|
P/E ratio
|
19.9
x
|
17.4
x
|
13.7
x
|
11.1
x
|
43
x
|
48.4
x
|
19.7
x
|
13.4
x
|
Yield
|
0.67%
|
0.77%
|
0.62%
|
0.92%
|
0.97%
|
1.2%
|
1.3%
|
1.36%
|
Capitalization / Revenue
|
1.26
x
|
1.52
x
|
1.69
x
|
1.13
x
|
1.3
x
|
1.04
x
|
0.96
x
|
0.89
x
|
EV / Revenue
|
1.42
x
|
1.68
x
|
1.99
x
|
1.31
x
|
1.58
x
|
1.33
x
|
1.2
x
|
1.05
x
|
EV / EBITDA
|
7.39
x
|
7.13
x
|
7.73
x
|
5.54
x
|
10.3
x
|
9.01
x
|
6.8
x
|
5.37
x
|
EV / FCF
|
25.5
x
|
16.3
x
|
17
x
|
15.3
x
|
29.5
x
|
42
x
|
19
x
|
14.6
x
|
FCF Yield
|
3.92%
|
6.13%
|
5.88%
|
6.54%
|
3.39%
|
2.38%
|
5.26%
|
6.87%
|
Price to Book
|
1.09
x
|
1.22
x
|
1.56
x
|
1.21
x
|
1.31
x
|
1.11
x
|
1.06
x
|
0.99
x
|
Nbr of stocks (in thousands)
|
170,646
|
169,832
|
165,957
|
160,696
|
161,369
|
161,611
|
-
|
-
|
Reference price
2 |
35.84
|
41.82
|
60.94
|
52.41
|
57.65
|
48.91
|
48.91
|
48.91
|
Announcement Date
|
1/29/20
|
1/27/21
|
1/26/22
|
1/26/23
|
1/24/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
4,844
|
4,674
|
5,998
|
7,429
|
7,142
|
7,626
|
8,239
|
8,876
|
EBITDA
1 |
929.7
|
1,102
|
1,546
|
1,753
|
1,100
|
1,128
|
1,454
|
1,731
|
EBIT
1 |
509.6
|
640.8
|
1,023
|
1,158
|
434.6
|
388.5
|
679.4
|
923.3
|
Operating Margin
|
10.52%
|
13.71%
|
17.06%
|
15.59%
|
6.09%
|
5.09%
|
8.25%
|
10.4%
|
Earnings before Tax (EBT)
1 |
414
|
560.3
|
974.6
|
1,021
|
270.3
|
203.2
|
542.1
|
757.7
|
Net income
1 |
309.2
|
410
|
743.4
|
771.3
|
217.1
|
155.1
|
406.6
|
577
|
Net margin
|
6.38%
|
8.77%
|
12.39%
|
10.38%
|
3.04%
|
2.03%
|
4.94%
|
6.5%
|
EPS
2 |
1.800
|
2.400
|
4.450
|
4.730
|
1.340
|
1.011
|
2.487
|
3.640
|
Free Cash Flow
1 |
269.8
|
481.8
|
702.9
|
635.3
|
382.7
|
242.1
|
520.3
|
638.7
|
FCF margin
|
5.57%
|
10.31%
|
11.72%
|
8.55%
|
5.36%
|
3.18%
|
6.31%
|
7.2%
|
FCF Conversion (EBITDA)
|
29.01%
|
43.73%
|
45.47%
|
36.24%
|
34.8%
|
21.46%
|
35.78%
|
36.9%
|
FCF Conversion (Net income)
|
87.24%
|
117.5%
|
94.55%
|
82.36%
|
176.23%
|
156.06%
|
127.95%
|
110.7%
|
Dividend per Share
2 |
0.2400
|
0.3200
|
0.3800
|
0.4800
|
0.5600
|
0.5889
|
0.6362
|
0.6671
|
Announcement Date
|
1/29/20
|
1/27/21
|
1/26/22
|
1/26/23
|
1/24/24
|
-
|
-
|
-
|
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 |
1,817
|
1,827
|
1,961
|
1,897
|
1,744
|
1,637
|
1,553
|
2,020
|
1,932
|
1,822
|
1,841
|
1,953
|
1,975
|
1,923
|
2,025
|
EBITDA
1 |
500.8
|
465.2
|
487.5
|
445.7
|
370.8
|
319.6
|
271
|
305
|
222.8
|
233.4
|
266.4
|
285.2
|
297.9
|
309.2
|
355.9
|
EBIT
1 |
360.3
|
320.1
|
340
|
279.1
|
218.7
|
163.7
|
114.7
|
109.5
|
46.75
|
51.49
|
90.37
|
102.8
|
127.3
|
121.3
|
159.9
|
Operating Margin
|
19.83%
|
17.52%
|
17.34%
|
14.71%
|
12.54%
|
10%
|
7.38%
|
5.42%
|
2.42%
|
2.83%
|
4.91%
|
5.26%
|
6.45%
|
6.31%
|
7.9%
|
Earnings before Tax (EBT)
1 |
327.3
|
277.5
|
291.5
|
260.5
|
191
|
136.4
|
84.86
|
58.68
|
-9.699
|
-6.667
|
56.53
|
66.62
|
88.99
|
92.23
|
128.5
|
Net income
1 |
254.6
|
208.3
|
219.5
|
194.8
|
148.7
|
104.3
|
63.33
|
60.19
|
-10.66
|
-2.635
|
40.14
|
49.98
|
67.86
|
63.33
|
93.77
|
Net margin
|
14.01%
|
11.4%
|
11.19%
|
10.27%
|
8.53%
|
6.37%
|
4.08%
|
2.98%
|
-0.55%
|
-0.14%
|
2.18%
|
2.56%
|
3.44%
|
3.29%
|
4.63%
|
EPS
2 |
1.520
|
1.250
|
1.350
|
1.210
|
0.9200
|
0.6400
|
0.3900
|
0.3700
|
-0.0700
|
-0.0200
|
0.2720
|
0.3014
|
0.4333
|
0.3880
|
0.5525
|
Dividend per Share
2 |
0.1000
|
0.1200
|
0.1200
|
0.1200
|
0.1200
|
0.1400
|
0.1400
|
0.1400
|
0.1400
|
0.1600
|
0.1340
|
0.1340
|
0.1340
|
0.1210
|
0.1210
|
Announcement Date
|
1/26/22
|
4/20/22
|
7/20/22
|
10/19/22
|
1/26/23
|
4/20/23
|
7/20/23
|
10/19/23
|
1/24/24
|
4/24/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
759
|
757
|
1,834
|
1,287
|
1,988
|
2,259
|
1,981
|
1,395
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.8165
x
|
0.6871
x
|
1.186
x
|
0.7341
x
|
1.808
x
|
2.002
x
|
1.363
x
|
0.8057
x
|
Free Cash Flow
1 |
270
|
482
|
703
|
635
|
383
|
242
|
520
|
639
|
ROE (net income / shareholders' equity)
|
6.71%
|
8.08%
|
12.7%
|
12.2%
|
3.97%
|
2.84%
|
6.2%
|
8.38%
|
ROA (Net income/ Total Assets)
|
4.61%
|
5.57%
|
8.24%
|
7.6%
|
2.34%
|
1.24%
|
3.06%
|
4.5%
|
Assets
1 |
6,710
|
7,366
|
9,018
|
10,147
|
9,279
|
12,532
|
13,304
|
12,822
|
Book Value Per Share
2 |
32.90
|
34.40
|
39.10
|
43.20
|
43.90
|
44.20
|
46.20
|
49.50
|
Cash Flow per Share
2 |
4.880
|
5.880
|
7.410
|
8.800
|
7.180
|
5.400
|
7.260
|
9.610
|
Capex
1 |
570
|
522
|
535
|
801
|
1,072
|
743
|
795
|
643
|
Capex / Sales
|
11.76%
|
11.16%
|
8.93%
|
10.78%
|
15%
|
9.74%
|
9.65%
|
7.25%
|
Announcement Date
|
1/29/20
|
1/27/21
|
1/26/22
|
1/26/23
|
1/24/24
|
-
|
-
|
-
|
Last Close Price
48.91
USD Average target price
55.6
USD Spread / Average Target +13.68% Consensus |
1st Jan change
|
Capi.
|
---|
| -1.94% | 75.05B | | +4.46% | 74.37B | | -.--% | 26.71B | | +18.54% | 12.22B | | -13.23% | 11.7B | | +2.13% | 10.45B | | -9.76% | 6.92B | | +6.61% | 5.38B | | -2.89% | 4.45B |
Other Ground Freight & Logistics
|