Real-time
Euronext Paris
09:04:28 2024-05-23 am EDT
|
5-day change
|
1st Jan Change
|
218.3
EUR
|
+1.58%
|
|
+5.05%
|
+36.90%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
54,434
|
49,496
|
45,891
|
49,905
|
66,985
|
88,867
|
-
|
-
|
Enterprise Value (EV)
1 |
58,548
|
52,288
|
47,435
|
49,891
|
66,611
|
87,179
|
86,064
|
83,677
|
P/E ratio
|
24.4
x
|
145
x
|
1,077
x
|
-20.3
x
|
19.8
x
|
33.3
x
|
26.1
x
|
22.6
x
|
Yield
|
1.73%
|
0.37%
|
0.46%
|
1.15%
|
0.85%
|
1.34%
|
1.65%
|
1.93%
|
Capitalization / Revenue
|
2.21
x
|
3
x
|
3.01
x
|
2.62
x
|
2.89
x
|
3.24
x
|
2.82
x
|
2.6
x
|
EV / Revenue
|
2.38
x
|
3.17
x
|
3.11
x
|
2.62
x
|
2.87
x
|
3.18
x
|
2.73
x
|
2.45
x
|
EV / EBITDA
|
10.8
x
|
21.1
x
|
17.1
x
|
13.6
x
|
14.5
x
|
16.1
x
|
13.9
x
|
11.9
x
|
EV / FCF
|
23.9
x
|
36.9
x
|
28.2
x
|
18.7
x
|
22.6
x
|
28.9
x
|
25.2
x
|
21.4
x
|
FCF Yield
|
4.18%
|
2.71%
|
3.54%
|
5.34%
|
4.42%
|
3.47%
|
3.96%
|
4.66%
|
Price to Book
|
4.73
x
|
4.01
x
|
3.58
x
|
4.77
x
|
5.94
x
|
6.69
x
|
5.76
x
|
4.92
x
|
Nbr of stocks (in thousands)
|
395,451
|
426,872
|
426,262
|
426,828
|
420,073
|
413,527
|
-
|
-
|
Reference price
2 |
137.6
|
116.0
|
107.7
|
116.9
|
159.5
|
214.9
|
214.9
|
214.9
|
Announcement Date
|
2/27/20
|
2/25/21
|
2/24/22
|
2/17/23
|
2/15/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
24,640
|
16,498
|
15,257
|
19,035
|
23,199
|
27,409
|
31,478
|
34,189
|
EBITDA
1 |
5,409
|
2,476
|
2,778
|
3,667
|
4,599
|
5,425
|
6,187
|
7,051
|
EBIT
1 |
3,820
|
1,686
|
1,805
|
2,408
|
3,166
|
4,111
|
4,917
|
5,634
|
Operating Margin
|
15.5%
|
10.22%
|
11.83%
|
12.65%
|
13.65%
|
15%
|
15.62%
|
16.48%
|
Earnings before Tax (EBT)
1 |
3,474
|
570
|
268
|
-3,120
|
4,756
|
4,004
|
4,864
|
5,442
|
Net income
1 |
2,447
|
352
|
43
|
-2,459
|
3,444
|
2,783
|
3,456
|
3,989
|
Net margin
|
9.93%
|
2.13%
|
0.28%
|
-12.92%
|
14.85%
|
10.15%
|
10.98%
|
11.67%
|
EPS
2 |
5.630
|
0.8000
|
0.1000
|
-5.760
|
8.070
|
6.459
|
8.233
|
9.496
|
Free Cash Flow
1 |
2,450
|
1,417
|
1,680
|
2,666
|
2,945
|
3,021
|
3,411
|
3,901
|
FCF margin
|
9.94%
|
8.59%
|
11.01%
|
14.01%
|
12.69%
|
11.02%
|
10.84%
|
11.41%
|
FCF Conversion (EBITDA)
|
45.29%
|
57.23%
|
60.48%
|
72.7%
|
64.04%
|
55.69%
|
55.14%
|
55.33%
|
FCF Conversion (Net income)
|
100.12%
|
402.56%
|
3,906.98%
|
-
|
85.51%
|
108.56%
|
98.7%
|
97.81%
|
Dividend per Share
2 |
2.380
|
0.4300
|
0.5000
|
1.350
|
1.350
|
2.871
|
3.548
|
4.144
|
Announcement Date
|
2/27/20
|
2/25/21
|
2/24/22
|
2/17/23
|
2/15/24
|
-
|
-
|
-
|
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 S2
|
2024 Q1
|
2024 S1
|
2024 S2
|
---|
Net sales
1 |
12,538
|
8,767
|
7,731
|
6,876
|
3,734
|
4,647
|
8,381
|
4,071
|
4,489
|
8,560
|
4,849
|
5,626
|
10,475
|
5,266
|
5,679
|
10,945
|
5,937
|
12,254
|
6,220
|
12,883
|
14,351
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,149
|
-
|
2,450
|
-
|
2,458
|
2,921
|
EBIT
|
1,937
|
947
|
-
|
659
|
-
|
-
|
1,146
|
-
|
-
|
1,047
|
-
|
-
|
1,361
|
-
|
-
|
1,397
|
-
|
1,769
|
-
|
1,782
|
2,257
|
Operating Margin
|
15.45%
|
10.8%
|
-
|
9.58%
|
-
|
-
|
13.67%
|
-
|
-
|
12.23%
|
-
|
-
|
12.99%
|
-
|
-
|
12.76%
|
-
|
14.44%
|
-
|
13.83%
|
15.73%
|
Earnings before Tax (EBT)
|
1,459
|
-532
|
1,102
|
-
|
-
|
-
|
-692
|
-
|
-
|
-5,030
|
-
|
-
|
1,910
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
1,015
|
-340
|
692
|
674
|
-
|
-
|
-631
|
-
|
-
|
-3,762
|
-
|
-
|
1,303
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
8.1%
|
-3.88%
|
8.95%
|
9.8%
|
-
|
-
|
-7.53%
|
-
|
-
|
-43.95%
|
-
|
-
|
12.44%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-0.8000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-8.810
|
-
|
-
|
-
|
-
|
-
|
4.290
|
-
|
3.780
|
-
|
2.660
|
3.440
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
0.5000
|
-
|
-
|
-
|
-
|
-
|
1.350
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/27/20
|
7/30/20
|
2/25/21
|
7/28/21
|
10/31/21
|
2/24/22
|
2/24/22
|
4/29/22
|
7/28/22
|
7/28/22
|
10/28/22
|
2/17/23
|
2/17/23
|
4/26/23
|
7/27/23
|
7/27/23
|
10/27/23
|
2/15/24
|
4/26/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
4,114
|
2,792
|
1,544
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
14
|
374
|
1,687
|
2,803
|
5,190
|
Leverage (Debt/EBITDA)
|
0.7606
x
|
1.128
x
|
0.5558
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
2,450
|
1,417
|
1,680
|
2,666
|
2,945
|
3,021
|
3,411
|
3,901
|
ROE (net income / shareholders' equity)
|
21.9%
|
6.83%
|
6.03%
|
10.1%
|
18.4%
|
23.8%
|
24.7%
|
24.9%
|
ROA (Net income/ Total Assets)
|
6.39%
|
2.05%
|
1.87%
|
2.66%
|
4.17%
|
5.66%
|
6.36%
|
6.87%
|
Assets
1 |
38,302
|
17,171
|
2,298
|
-92,415
|
82,610
|
49,198
|
54,329
|
58,096
|
Book Value Per Share
2 |
29.10
|
28.90
|
30.10
|
24.50
|
26.80
|
32.10
|
37.30
|
43.70
|
Cash Flow per Share
2 |
7.230
|
4.240
|
5.540
|
8.050
|
9.900
|
10.50
|
12.50
|
14.60
|
Capex
1 |
1,162
|
449
|
387
|
498
|
823
|
1,186
|
1,501
|
1,597
|
Capex / Sales
|
4.72%
|
2.72%
|
2.54%
|
2.62%
|
3.55%
|
4.33%
|
4.77%
|
4.67%
|
Announcement Date
|
2/27/20
|
2/25/21
|
2/24/22
|
2/17/23
|
2/15/24
|
-
|
-
|
-
|
Last Close Price
214.9
EUR Average target price
213.7
EUR Spread / Average Target -0.57% Consensus |
1st Jan change
|
Capi.
|
---|
| +36.77% | 96.29B | | +31.10% | 74.21B | | +54.21% | 34.07B | | +20.61% | 26.32B | | +17.75% | 13.24B | | -3.72% | 13.25B | | +26.02% | 10.75B | | -7.44% | 8.15B | | -.--% | 7.35B | | +2.56% | 3.71B |
Other Aircraft Parts Manufacturing
|