Real-time Estimate
Tradegate
07:24:19 2024-07-04 am EDT
|
5-day change
|
1st Jan Change
|
14.83
EUR
|
+0.20%
|
|
+0.74%
|
-3.06%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,706
|
3,719
|
4,377
|
4,783
|
5,630
|
5,346
|
-
|
-
|
Enterprise Value (EV)
1 |
4,180
|
4,306
|
4,611
|
4,890
|
5,630
|
5,632
|
5,543
|
5,579
|
P/E ratio
|
18.2
x
|
17.8
x
|
16.5
x
|
7.92
x
|
13.7
x
|
11.6
x
|
11.1
x
|
10.7
x
|
Yield
|
2.59%
|
13.2%
|
4.81%
|
11%
|
-
|
9.7%
|
10.2%
|
10.4%
|
Capitalization / Revenue
|
2.29
x
|
3.29
x
|
2.84
x
|
2.47
x
|
2.7
x
|
2.44
x
|
2.36
x
|
2.3
x
|
EV / Revenue
|
2.58
x
|
3.81
x
|
3
x
|
2.52
x
|
2.7
x
|
2.57
x
|
2.45
x
|
2.4
x
|
EV / EBITDA
|
10.3
x
|
16.5
x
|
8.38
x
|
6.64
x
|
7.54
x
|
7.3
x
|
6.93
x
|
6.79
x
|
EV / FCF
|
17.1
x
|
25.7
x
|
9.42
x
|
7.68
x
|
-
|
9.17
x
|
8.77
x
|
8.6
x
|
FCF Yield
|
5.85%
|
3.89%
|
10.6%
|
13%
|
-
|
10.9%
|
11.4%
|
11.6%
|
Price to Book
|
4.92
x
|
5.05
x
|
4.83
x
|
-
|
-
|
8.77
x
|
10.9
x
|
11.6
x
|
Nbr of stocks (in thousands)
|
319,794
|
339,597
|
351,027
|
361,512
|
366,288
|
361,228
|
-
|
-
|
Reference price
2 |
11.59
|
10.95
|
12.47
|
13.23
|
15.37
|
14.80
|
14.80
|
14.80
|
Announcement Date
|
4/1/20
|
3/31/21
|
3/22/22
|
3/15/23
|
3/13/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,620
|
1,130
|
1,539
|
1,939
|
2,088
|
2,191
|
2,266
|
2,324
|
EBITDA
1 |
406
|
260.3
|
550.3
|
736
|
746.2
|
772.1
|
799.9
|
822.2
|
EBIT
1 |
289.7
|
250.4
|
400.8
|
763.3
|
590.2
|
634.7
|
660.3
|
682.3
|
Operating Margin
|
17.88%
|
22.17%
|
26.05%
|
39.37%
|
28.27%
|
28.97%
|
29.14%
|
29.36%
|
Earnings before Tax (EBT)
1 |
269.2
|
216.9
|
357.3
|
723.3
|
570.1
|
622.9
|
645.8
|
668
|
Net income
1 |
202.4
|
205.3
|
259.4
|
592.3
|
408.3
|
465.4
|
482.2
|
498.5
|
Net margin
|
12.49%
|
18.18%
|
16.86%
|
30.55%
|
19.56%
|
21.24%
|
21.28%
|
21.45%
|
EPS
2 |
0.6356
|
0.6143
|
0.7544
|
1.671
|
1.120
|
1.278
|
1.334
|
1.384
|
Free Cash Flow
1 |
244.6
|
167.5
|
489.5
|
637
|
-
|
614
|
631.7
|
648.6
|
FCF margin
|
15.1%
|
14.83%
|
31.81%
|
32.85%
|
-
|
28.02%
|
27.88%
|
27.91%
|
FCF Conversion (EBITDA)
|
60.23%
|
64.35%
|
88.96%
|
86.55%
|
-
|
79.53%
|
78.97%
|
78.88%
|
FCF Conversion (Net income)
|
120.84%
|
81.57%
|
188.7%
|
107.54%
|
-
|
131.93%
|
130.99%
|
130.09%
|
Dividend per Share
2 |
0.3000
|
1.450
|
0.6000
|
1.450
|
-
|
1.436
|
1.513
|
1.539
|
Announcement Date
|
4/1/20
|
3/31/21
|
3/22/22
|
3/15/23
|
3/13/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
---|
Net sales
|
507.9
|
570.1
|
498.5
|
-
|
457.2
|
442.1
|
899.3
|
498.8
|
540.9
|
-
|
498.1
|
1,026
|
481
|
-
|
-
|
EBITDA
1 |
110.1
|
205.1
|
170.4
|
-
|
168.8
|
166.9
|
335.7
|
197.6
|
202.7
|
196.5
|
178
|
374.4
|
172.2
|
198.9
|
190.3
|
EBIT
|
-
|
-
|
129.4
|
-
|
135
|
114.5
|
249.5
|
164.9
|
348.9
|
-
|
145.4
|
-
|
112
|
-
|
-
|
Operating Margin
|
-
|
-
|
25.96%
|
-
|
29.53%
|
25.89%
|
27.74%
|
33.06%
|
64.51%
|
-
|
29.2%
|
-
|
23.29%
|
-
|
-
|
Earnings before Tax (EBT)
|
24.82
|
-
|
116.9
|
-
|
119.5
|
102.6
|
222.1
|
156.7
|
344.5
|
-
|
143.4
|
-
|
108.3
|
-
|
-
|
Net income
1 |
20.44
|
82.13
|
81.19
|
-
|
88.28
|
78.97
|
167.2
|
118.5
|
306.5
|
118
|
106.4
|
224.4
|
83.26
|
122.5
|
113.3
|
Net margin
|
4.02%
|
14.41%
|
16.29%
|
-
|
19.31%
|
17.86%
|
18.6%
|
23.76%
|
56.68%
|
-
|
21.37%
|
21.88%
|
17.31%
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.8610
|
-
|
0.2943
|
-
|
0.2261
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
0.5000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.000
|
-
|
-
|
-
|
Announcement Date
|
9/9/20
|
9/8/21
|
3/22/22
|
3/22/22
|
5/31/22
|
8/29/22
|
8/29/22
|
11/22/22
|
3/15/23
|
5/24/23
|
9/4/23
|
9/4/23
|
11/21/23
|
3/13/24
|
5/29/24
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
473
|
587
|
234
|
107
|
-
|
286
|
197
|
232
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.166
x
|
2.255
x
|
0.4246
x
|
0.146
x
|
-
|
0.3707
x
|
0.2461
x
|
0.2826
x
|
Free Cash Flow
1 |
245
|
168
|
490
|
637
|
-
|
614
|
632
|
649
|
ROE (net income / shareholders' equity)
|
27.4%
|
27.5%
|
33.6%
|
44.6%
|
-
|
68.6%
|
90.6%
|
103%
|
ROA (Net income/ Total Assets)
|
10.1%
|
9.01%
|
10.3%
|
16.5%
|
-
|
23.2%
|
25.7%
|
28.2%
|
Assets
1 |
2,007
|
2,279
|
2,507
|
3,582
|
-
|
2,005
|
1,876
|
1,769
|
Book Value Per Share
2 |
2.360
|
2.170
|
2.580
|
-
|
-
|
1.690
|
1.360
|
1.270
|
Cash Flow per Share
2 |
0.8800
|
0.5600
|
1.430
|
1.850
|
-
|
1.220
|
1.250
|
1.290
|
Capex
1 |
34.8
|
18.9
|
24.2
|
22.8
|
-
|
25.9
|
27.3
|
27.3
|
Capex / Sales
|
2.15%
|
1.67%
|
1.57%
|
1.18%
|
-
|
1.18%
|
1.2%
|
1.18%
|
Announcement Date
|
4/1/20
|
3/31/21
|
3/22/22
|
3/15/23
|
3/13/24
|
-
|
-
|
-
|
Last Close Price
14.8
EUR Average target price
18.25
EUR Spread / Average Target +23.31% Consensus |
1st Jan change
|
Capi.
|
---|
| -3.71% | 5.78B | | +8.34% | 34.46B | | -7.71% | 21.86B | | +23.00% | 21.08B | | -16.91% | 20.7B | | +6.21% | 18.14B | | -25.69% | 17.55B | | +3.76% | 10.29B | | -19.52% | 8.17B | | +1.86% | 7.35B |
Other Casinos & Gaming
|