Real-time Estimate
Tradegate
08:16:27 2024-07-09 am EDT
|
5-day change
|
1st Jan Change
|
22.87
EUR
|
-2.23%
|
|
+1.96%
|
-4.69%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
26,352
|
14,488
|
25,680
|
19,641
|
19,091
|
18,680
|
-
|
-
|
Enterprise Value (EV)
1 |
26,352
|
14,488
|
25,680
|
19,641
|
19,091
|
18,680
|
18,680
|
18,680
|
P/E ratio
|
10.2
x
|
-16.7
x
|
5.06
x
|
13.6
x
|
11.1
x
|
5.93
x
|
4.52
x
|
3.97
x
|
Yield
|
7.09%
|
3.23%
|
5.46%
|
7.24%
|
3.75%
|
4.03%
|
5.51%
|
6.61%
|
Capitalization / Revenue
|
1.07
x
|
0.66
x
|
1
x
|
0.7
x
|
0.76
x
|
0.71
x
|
0.7
x
|
0.68
x
|
EV / Revenue
|
1.07
x
|
0.66
x
|
1
x
|
0.7
x
|
0.76
x
|
0.71
x
|
0.7
x
|
0.68
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.49
x
|
0.27
x
|
0.44
x
|
0.33
x
|
0.34
x
|
0.32
x
|
0.3
x
|
0.27
x
|
Nbr of stocks (in thousands)
|
849,665
|
851,133
|
850,191
|
836,486
|
794,649
|
799,156
|
-
|
-
|
Reference price
2 |
31.02
|
17.02
|
30.20
|
23.48
|
24.02
|
23.38
|
23.38
|
23.38
|
Announcement Date
|
2/6/20
|
2/10/21
|
2/10/22
|
2/8/23
|
2/8/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
24,671
|
22,113
|
25,798
|
28,059
|
25,104
|
26,447
|
26,706
|
27,435
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
6,944
|
5,399
|
8,208
|
9,429
|
9,161
|
8,018
|
9,017
|
9,809
|
Operating Margin
|
28.15%
|
24.42%
|
31.82%
|
33.6%
|
36.49%
|
30.32%
|
33.76%
|
35.76%
|
Earnings before Tax (EBT)
1 |
5,210
|
946
|
8,035
|
4,507
|
5,128
|
6,285
|
7,472
|
8,199
|
Net income
1 |
3,248
|
-258
|
5,641
|
2,018
|
2,493
|
3,398
|
4,319
|
4,765
|
Net margin
|
13.17%
|
-1.17%
|
21.87%
|
7.19%
|
9.93%
|
12.85%
|
16.17%
|
17.37%
|
EPS
2 |
3.050
|
-1.020
|
5.970
|
1.730
|
2.170
|
3.944
|
5.175
|
5.894
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
2.200
|
0.5500
|
1.650
|
1.700
|
0.9000
|
0.9425
|
1.288
|
1.546
|
Announcement Date
|
2/6/20
|
2/10/21
|
2/10/22
|
2/8/23
|
2/8/24
|
-
|
-
|
-
|
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
|
---|
Net sales
1 |
6,620
|
7,281
|
7,065
|
6,828
|
6,885
|
6,671
|
6,287
|
6,189
|
5,957
|
6,645
|
6,480
|
6,547
|
6,618
|
6,633
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
2,055
|
1,952
|
2,607
|
2,595
|
2,275
|
1,614
|
1,846
|
1,829
|
1,291
|
1,665
|
-
|
-
|
-
|
-
|
Operating Margin
|
31.04%
|
26.81%
|
36.9%
|
38.01%
|
33.04%
|
24.19%
|
29.36%
|
29.55%
|
21.67%
|
25.06%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
2,306
|
1,393
|
-898
|
2,147
|
1,865
|
1,420
|
1,606
|
1,187
|
915
|
1,191
|
-
|
-
|
-
|
-
|
Net income
1 |
1,787
|
842
|
-1,482
|
1,498
|
1,160
|
868
|
900
|
295
|
430
|
680
|
857.3
|
1,028
|
1,005
|
-
|
Net margin
|
26.99%
|
11.56%
|
-20.98%
|
21.94%
|
16.85%
|
13.01%
|
14.32%
|
4.77%
|
7.22%
|
10.23%
|
13.23%
|
15.7%
|
15.18%
|
-
|
EPS
2 |
1.950
|
0.8700
|
-1.970
|
1.650
|
1.180
|
0.8800
|
0.8500
|
0.1700
|
0.2700
|
0.8524
|
1.048
|
1.225
|
1.087
|
-
|
Dividend per Share
|
1.650
|
-
|
-
|
-
|
1.700
|
-
|
-
|
-
|
0.9000
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/10/22
|
5/5/22
|
8/3/22
|
11/4/22
|
2/8/23
|
5/12/23
|
8/3/23
|
11/3/23
|
2/8/24
|
5/3/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
5%
|
-1.7%
|
9.6%
|
2.6%
|
3.1%
|
5.67%
|
6.85%
|
7.38%
|
ROA (Net income/ Total Assets)
|
0.24%
|
-0.02%
|
0.39%
|
0.14%
|
0.16%
|
0.24%
|
0.28%
|
0.3%
|
Assets
1 |
1,332,841
|
1,409,836
|
1,454,241
|
1,475,686
|
1,519,196
|
1,415,087
|
1,539,035
|
1,555,916
|
Book Value Per Share
2 |
63.60
|
62.30
|
68.70
|
70.50
|
71.50
|
73.70
|
78.90
|
85.10
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/6/20
|
2/10/21
|
2/10/22
|
2/8/23
|
2/8/24
|
-
|
-
|
-
|
Last Close Price
23.38
EUR Average target price
31.12
EUR Spread / Average Target +33.13% Consensus |
1st Jan change
|
Capi.
|
---|
| +20.62% | 589B | | +20.64% | 318B | | +12.83% | 267B | | +19.89% | 206B | | +15.70% | 175B | | +16.44% | 173B | | +5.16% | 158B | | +11.27% | 155B | | -4.26% | 149B |
Other Banks
|