Financials Renault

Equities

RNO

FR0000131906

Auto & Truck Manufacturers

Market Closed - Euronext Paris Other stock markets 11:37:08 2024-05-24 am EDT			5-day change	1st Jan Change
50.3 ^EUR	+5.21%		+0.20%	+36.30%

May. 24	Moroccan miner Managem's revenues fall in Q1 on lower cobalt output	RE
May. 24	European Equities Mostly Down Friday; German Economy Begins 2024 With 'Positive Sign'	MT

Valuation

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	11,409	9,674	8,302	8,499	9,982	13,606	-	-
Enterprise Value (EV) ¹	8,001	13,330	9,924	7,950	6,258	7,642	6,023	4,641
P/E ratio	-81.1 x	-1.21 x	9.37 x	-25.2 x	4.62 x	4.25 x	3.67 x	3.46 x
Yield	2.61%	-	-	0.8%	5.01%	5.46%	7.35%	8.62%
Capitalization / Revenue	0.21 x	0.22 x	0.18 x	0.18 x	0.19 x	0.25 x	0.24 x	0.23 x
EV / Revenue	0.14 x	0.31 x	0.21 x	0.17 x	0.12 x	0.14 x	0.11 x	0.08 x
EV / EBITDA	1.24 x	3.02 x	1.8 x	1.3 x	0.86 x	1.06 x	0.8 x	0.6 x
EV / FCF	13.9 x	8.63 x	7.8 x	3.75 x	2.07 x	2.71 x	2.18 x	1.59 x
FCF Yield	7.21%	11.6%	12.8%	26.7%	48.3%	36.9%	46%	62.7%
Price to Book	0.33 x	0.35 x	0.33 x	0.32 x	0.34 x	0.42 x	0.39 x	0.36 x
Nbr of stocks (in thousands)	270,481	270,521	271,801	271,761	270,491	270,491	-	-
Reference price ²	42.18	35.76	30.54	31.28	36.90	50.30	50.30	50.30
Announcement Date	2/14/20	2/19/21	2/18/22	2/16/23	2/14/24	-	-	-

¹EUR in Million²EUR

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	55,537	43,474	46,213	46,391	52,376	54,652	57,213	59,347
EBITDA ¹	6,471	4,413	5,522	6,127	7,305	7,180	7,505	7,723
EBIT ¹	2,662	-337	1,663	2,595	4,117	4,195	4,507	4,825
Operating Margin	4.79%	-0.78%	3.6%	5.59%	7.86%	7.68%	7.88%	8.13%
Earnings before Tax (EBT) ¹	1,473	-7,626	1,563	2,153	2,838	4,055	4,667	5,129
Net income ¹	-141	-8,008	888	-338	2,198	3,147	3,477	3,757
Net margin	-0.25%	-18.42%	1.92%	-0.73%	4.2%	5.76%	6.08%	6.33%
EPS ²	-0.5200	-29.51	3.260	-1.240	7.990	11.84	13.70	14.55
Free Cash Flow ¹	577	1,545	1,272	2,119	3,024	2,820	2,769	2,912
FCF margin	1.04%	3.55%	2.75%	4.57%	5.77%	5.16%	4.84%	4.91%
FCF Conversion (EBITDA)	8.92%	35.01%	23.04%	34.58%	41.4%	39.28%	36.89%	37.7%
FCF Conversion (Net income)	-	-	143.24%	-	137.58%	89.63%	79.62%	77.5%
Dividend per Share ²	1.100	-	-	0.2500	1.850	2.745	3.695	4.334
Announcement Date	2/14/20	2/19/21	2/18/22	2/16/23	2/14/24	-	-	-

¹EUR in Million²EUR

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December	2019 S2	2020 S1	2020 S2	2021 S1	2021 Q3	2021 Q4	2021 S2	2022 Q1	2022 Q2	2022 S1	2022 Q3	2022 Q4	2022 S2	2023 Q1	2023 Q2	2023 S1	2023 Q3	2023 Q4	2023 S2	2024 Q1	2024 Q2	2024 S1	2024 Q3	2024 Q4	2024 S2	2025 S1	2025 S2
Net sales ¹	27,487	18,425	25,049	23,357	8,987	13,869	22,856	9,748	11,373	21,121	9,782	15,488	25,270	11,498	15,351	26,849	10,507	15,020	25,527	11,707	16,244	27,356	10,914	16,446	27,360	29,542	29,923
EBITDA	2,982	-	3,128	-	-	1,052	2,765	-	-	2,758	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBIT	1,008	-1,203	866	654	-	-	1,009	-	-	939	-	-	1,656	-	-	2,096	-	-	2,021	-	-	2,138	-	-	2,037	-	-
Operating Margin	3.67%	-6.53%	3.46%	2.8%	-	-	4.41%	-	-	4.45%	-	-	6.55%	-	-	7.81%	-	-	7.92%	-	-	7.82%	-	-	7.45%	-	-
Earnings before Tax (EBT)	171	-7,113	-513	568	-	-	995	-	-	917	-	-	1,236	-	-	2,402	-	-	436	-	-	-	-	-	-	-	-
Net income	-1,111	-7,292	-716	354	-	-	534	-	-	-1,357	-	-	1,019	-	-	2,093	-	-	105	-	-	1,551	-	-	-	-	-
Net margin	-4.04%	-39.58%	-2.86%	1.52%	-	-	2.34%	-	-	-6.42%	-	-	4.03%	-	-	7.8%	-	-	0.41%	-	-	5.67%	-	-	-	-	-
EPS	-4.090	-26.91	-2.600	1.300	-	-	1.960	-	-	-7.300	-	-	6.060	-	-	7.590	-	-	0.4000	-	-	-	-	-	-	-	-
Dividend per Share	1.100	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Announcement Date	2/14/20	7/30/20	2/19/21	7/30/21	10/22/21	2/18/22	2/18/22	4/22/22	7/29/22	7/29/22	10/21/22	2/16/23	2/16/23	4/20/23	7/27/23	7/27/23	10/19/23	2/14/24	2/14/24	4/23/24	-	-	-	-	-	-	-

¹EUR in Million

Estimates

Balance Sheet Analysis

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt ¹	-	3,656	1,622	-	-	-	-	-
Net Cash position ¹	3,408	-	-	549	3,724	5,964	7,583	8,965
Leverage (Debt/EBITDA)	-	0.8285 x	0.2937 x	-	-	-	-	-
Free Cash Flow ¹	577	1,545	1,272	2,119	3,024	2,820	2,769	2,912
ROE (net income / shareholders' equity)	-0.4%	-21.4%	3.41%	5.88%	7.49%	11.2%	10.7%	10.6%
ROA (Net income/ Total Assets)	-0.12%	-5.33%	0.92%	1.42%	1.83%	3.27%	2.98%	3.21%
Assets ¹	117,500	150,108	96,522	-23,769	120,103	96,149	116,772	117,188
Book Value Per Share ²	127.0	102.0	92.40	97.40	108.0	120.0	130.0	140.0
Cash Flow per Share ²	20.50	21.20	8.800	16.00	16.20	20.50	20.80	25.20
Capex ¹	5,022	4,208	2,415	2,203	2,950	3,011	3,259	3,405
Capex / Sales	9.04%	9.68%	5.23%	4.75%	5.63%	5.51%	5.7%	5.74%
Announcement Date	2/14/20	2/19/21	2/18/22	2/16/23	2/14/24	-	-	-

¹EUR in Million²EUR

Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Renault

Trading Rating

Investor Rating

ESG Refinitiv

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

50.3 EUR

Average target price

57.04 EUR

Spread / Average Target

+13.39%

Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Auto & Truck Manufacturers

	1st Jan change	Capi.
RENAULT	+36.30%	14B
TOYOTA MOTOR CORPORATION	+30.98%	292B
MERCEDES-BENZ GROUP AG	+5.56%	72.49B
VOLKSWAGEN AG	+5.95%	70.41B
BMW AG	-7.88%	63.21B
HONDA MOTOR CO., LTD.	+18.28%	53.15B
GENERAL MOTORS COMPANY	+22.80%	49.87B
FORD MOTOR COMPANY	-0.25%	48.35B
TATA MOTORS LIMITED	+23.05%	42.36B
MAHINDRA & MAHINDRA LIMITED	+49.17%	34.89B

Other Auto & Truck Manufacturers