Real-time Estimate
Tradegate
01:49:16 2024-06-27 pm EDT
|
5-day change
|
1st Jan Change
|
225.3
EUR
|
-0.19%
|
|
+0.36%
|
+11.87%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
49,508
|
42,786
|
53,816
|
47,130
|
66,230
|
68,981
|
-
|
-
|
Enterprise Value (EV)
1 |
60,223
|
52,286
|
62,516
|
56,687
|
77,765
|
82,583
|
84,202
|
84,779
|
P/E ratio
|
39.9
x
|
-161
x
|
49.5
x
|
20.6
x
|
22.2
x
|
25.9
x
|
22.5
x
|
19.9
x
|
Yield
|
1.22%
|
0.36%
|
-
|
0.67%
|
0.87%
|
1%
|
1.08%
|
1.22%
|
Capitalization / Revenue
|
2.36
x
|
4.05
x
|
3.88
x
|
2.27
x
|
2.79
x
|
2.72
x
|
2.55
x
|
2.41
x
|
EV / Revenue
|
2.87
x
|
4.95
x
|
4.51
x
|
2.73
x
|
3.28
x
|
3.26
x
|
3.12
x
|
2.96
x
|
EV / EBITDA
|
16.8
x
|
45.6
x
|
27.4
x
|
14.7
x
|
16.7
x
|
16.4
x
|
15.6
x
|
14.7
x
|
EV / FCF
|
58.4
x
|
34.8
x
|
62.9
x
|
27.9
x
|
28.6
x
|
30.9
x
|
28.6
x
|
25.9
x
|
FCF Yield
|
1.71%
|
2.88%
|
1.59%
|
3.58%
|
3.5%
|
3.23%
|
3.5%
|
3.85%
|
Price to Book
|
69.8
x
|
99.5
x
|
38.1
x
|
81.4
x
|
-100
x
|
-26.1
x
|
-16.1
x
|
-15.8
x
|
Nbr of stocks (in thousands)
|
326,937
|
324,332
|
325,683
|
316,540
|
293,691
|
285,622
|
-
|
-
|
Reference price
2 |
151.4
|
131.9
|
165.2
|
148.9
|
225.5
|
241.5
|
241.5
|
241.5
|
Announcement Date
|
2/26/20
|
2/18/21
|
2/15/22
|
2/14/23
|
2/13/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
20,972
|
10,571
|
13,857
|
20,773
|
23,713
|
25,366
|
27,003
|
28,597
|
EBITDA
1 |
3,575
|
1,147
|
2,278
|
3,853
|
4,656
|
5,031
|
5,403
|
5,780
|
EBIT
1 |
2,778
|
535
|
1,649
|
3,203
|
3,935
|
4,237
|
4,615
|
4,965
|
Operating Margin
|
13.25%
|
5.06%
|
11.9%
|
15.42%
|
16.59%
|
16.7%
|
17.09%
|
17.36%
|
Earnings before Tax (EBT)
1 |
1,599
|
-466
|
1,180
|
3,114
|
3,378
|
3,564
|
3,928
|
4,320
|
Net income
1 |
1,273
|
-267
|
1,099
|
2,358
|
3,083
|
2,668
|
2,952
|
3,240
|
Net margin
|
6.07%
|
-2.53%
|
7.93%
|
11.35%
|
13%
|
10.52%
|
10.93%
|
11.33%
|
EPS
2 |
3.800
|
-0.8200
|
3.340
|
7.240
|
10.18
|
9.314
|
10.72
|
12.12
|
Free Cash Flow
1 |
1,032
|
1,504
|
994
|
2,031
|
2,718
|
2,669
|
2,945
|
3,268
|
FCF margin
|
4.92%
|
14.23%
|
7.17%
|
9.78%
|
11.46%
|
10.52%
|
10.91%
|
11.43%
|
FCF Conversion (EBITDA)
|
28.87%
|
131.12%
|
43.63%
|
52.71%
|
58.38%
|
53.06%
|
54.52%
|
56.54%
|
FCF Conversion (Net income)
|
81.07%
|
-
|
90.45%
|
86.13%
|
88.16%
|
100.06%
|
99.78%
|
100.87%
|
Dividend per Share
2 |
1.850
|
0.4800
|
-
|
1.000
|
1.960
|
2.412
|
2.611
|
2.957
|
Announcement Date
|
2/26/20
|
2/18/21
|
2/15/22
|
2/14/23
|
2/13/24
|
-
|
-
|
-
|
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 |
4,446
|
4,199
|
5,338
|
5,313
|
5,923
|
5,615
|
6,075
|
5,928
|
6,095
|
5,977
|
6,474
|
6,361
|
6,563
|
6,403
|
6,875
|
EBITDA
1 |
741
|
759
|
1,019
|
985
|
1,090
|
1,098
|
1,219
|
1,142
|
1,197
|
1,142
|
1,306
|
1,251
|
1,338
|
1,226
|
1,406
|
EBIT
1 |
578
|
605
|
857
|
815
|
926
|
941
|
1,043
|
959
|
992
|
952
|
1,115
|
1,075
|
1,127
|
1,028
|
1,226
|
Operating Margin
|
13%
|
14.41%
|
16.05%
|
15.34%
|
15.63%
|
16.76%
|
17.17%
|
16.18%
|
16.28%
|
15.93%
|
17.22%
|
16.9%
|
17.18%
|
16.05%
|
17.83%
|
Earnings before Tax (EBT)
1 |
548
|
476
|
878
|
869
|
891
|
844
|
964
|
989
|
581
|
727
|
954
|
911.9
|
957.9
|
852.2
|
1,030
|
Net income
1 |
468
|
377
|
678
|
630
|
673
|
757
|
726
|
752
|
848
|
564
|
708.2
|
676.6
|
711.2
|
652.4
|
772.5
|
Net margin
|
10.53%
|
8.98%
|
12.7%
|
11.86%
|
11.36%
|
13.48%
|
11.95%
|
12.69%
|
13.91%
|
9.44%
|
10.94%
|
10.64%
|
10.84%
|
10.19%
|
11.24%
|
EPS
2 |
1.420
|
1.140
|
2.060
|
1.940
|
2.120
|
2.430
|
2.380
|
2.510
|
2.870
|
1.930
|
2.464
|
2.386
|
2.530
|
2.308
|
2.777
|
Dividend per Share
2 |
-
|
-
|
0.3000
|
0.3000
|
0.4000
|
0.4000
|
0.5200
|
0.5200
|
0.5200
|
0.5200
|
0.6300
|
0.6300
|
0.6475
|
0.6225
|
0.6915
|
Announcement Date
|
2/15/22
|
5/4/22
|
8/2/22
|
11/3/22
|
2/14/23
|
5/2/23
|
8/1/23
|
11/2/23
|
2/13/24
|
5/1/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
10,715
|
9,500
|
8,700
|
9,557
|
11,535
|
13,602
|
15,221
|
15,798
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.997
x
|
8.282
x
|
3.819
x
|
2.48
x
|
2.477
x
|
2.704
x
|
2.817
x
|
2.733
x
|
Free Cash Flow
1 |
1,032
|
1,504
|
994
|
2,031
|
2,718
|
2,669
|
2,945
|
3,268
|
ROE (net income / shareholders' equity)
|
137%
|
-47.1%
|
119%
|
238%
|
-
|
-
|
1,287%
|
391%
|
ROA (Net income/ Total Assets)
|
7.82%
|
-1.07%
|
4.37%
|
9.36%
|
12%
|
18.9%
|
20.1%
|
11.5%
|
Assets
1 |
16,270
|
24,877
|
25,127
|
25,184
|
25,712
|
14,118
|
14,678
|
28,173
|
Book Value Per Share
2 |
2.170
|
1.330
|
4.330
|
1.830
|
-2.250
|
-9.250
|
-15.00
|
-15.30
|
Cash Flow per Share
2 |
5.020
|
5.030
|
3.570
|
7.250
|
10.50
|
11.90
|
12.70
|
13.70
|
Capex
1 |
653
|
135
|
183
|
332
|
452
|
783
|
634
|
543
|
Capex / Sales
|
3.11%
|
1.28%
|
1.32%
|
1.6%
|
1.91%
|
3.09%
|
2.35%
|
1.9%
|
Announcement Date
|
2/26/20
|
2/18/21
|
2/15/22
|
2/14/23
|
2/13/24
|
-
|
-
|
-
|
Last Close Price
241.5
USD Average target price
247.1
USD Spread / Average Target +2.33% Consensus |
1st Jan change
|
Capi.
|
---|
| +18.06% | 53.27B | | +17.01% | 16.89B | | +13.84% | 15.06B | | +42.39% | 11.06B | | +11.30% | 9.89B | | +1.69% | 4.68B | | -2.76% | 4.09B | | +73.71% | 3.28B | | +11.68% | 3.14B |
Other Hotels, Motels & Cruise Lines
|