Real-time Estimate
Tradegate
03:59:59 2024-07-11 pm EDT
|
5-day change
|
1st Jan Change
|
6.699
EUR
|
+0.13%
|
|
+3.72%
|
-5.21%
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
6,282
|
1,913
|
4,133
|
2,203
|
2,647
|
3,367
|
-
|
-
|
Enterprise Value (EV)
1 |
7,223
|
4,949
|
9,099
|
5,725
|
4,753
|
5,346
|
4,938
|
4,586
|
P/E ratio
|
15
x
|
-0.61
x
|
-1.46
x
|
-7.26
x
|
6.95
x
|
6.81
x
|
5.49
x
|
4.75
x
|
Yield
|
5.06%
|
-
|
-
|
-
|
-
|
-
|
-
|
2.17%
|
Capitalization / Revenue
|
0.33
x
|
0.24
x
|
0.87
x
|
0.13
x
|
0.13
x
|
0.15
x
|
0.14
x
|
0.14
x
|
EV / Revenue
|
0.38
x
|
0.62
x
|
1.92
x
|
0.35
x
|
0.23
x
|
0.23
x
|
0.21
x
|
0.19
x
|
EV / EBITDA
|
5.31
x
|
-3.06
x
|
-7.95
x
|
4.68
x
|
2.68
x
|
2.52
x
|
2.18
x
|
1.94
x
|
EV / FCF
|
56.5
x
|
-1.47
x
|
-20.2
x
|
3.67
x
|
4.89
x
|
12
x
|
7.39
x
|
6.48
x
|
FCF Yield
|
1.77%
|
-67.9%
|
-4.96%
|
27.3%
|
20.4%
|
8.3%
|
13.5%
|
15.4%
|
Price to Book
|
1.82
x
|
-4.27
x
|
-3.81
x
|
-14.3
x
|
2.36
x
|
1.75
x
|
1.31
x
|
0.99
x
|
Nbr of stocks (in thousands)
|
58,902
|
59,042
|
109,908
|
178,481
|
507,431
|
507,431
|
-
|
-
|
Reference price
2 |
106.6
|
32.40
|
37.60
|
12.34
|
5.216
|
6.636
|
6.636
|
6.636
|
Announcement Date
|
12/11/19
|
12/10/20
|
12/8/21
|
12/14/22
|
12/6/23
|
-
|
-
|
-
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
18,928
|
7,944
|
4,732
|
16,545
|
20,666
|
22,799
|
23,572
|
24,323
|
EBITDA
1 |
1,360
|
-1,615
|
-1,145
|
1,225
|
1,775
|
2,125
|
2,267
|
2,358
|
EBIT
1 |
768.4
|
-3,033
|
-2,076
|
408.7
|
977
|
1,276
|
1,397
|
1,484
|
Operating Margin
|
4.06%
|
-38.18%
|
-43.86%
|
2.47%
|
4.73%
|
5.6%
|
5.93%
|
6.1%
|
Earnings before Tax (EBT)
1 |
691.4
|
-3,203
|
-2,462
|
-145.9
|
551
|
850.4
|
983.1
|
1,108
|
Net income
1 |
416.2
|
-3,148
|
-2,467
|
-277.3
|
306
|
460.1
|
599.3
|
700.7
|
Net margin
|
2.2%
|
-39.63%
|
-52.13%
|
-1.68%
|
1.48%
|
2.02%
|
2.54%
|
2.88%
|
EPS
2 |
7.100
|
-53.40
|
-25.80
|
-1.700
|
0.7500
|
0.9746
|
1.209
|
1.396
|
Free Cash Flow
1 |
127.9
|
-3,359
|
-451
|
1,562
|
971.1
|
443.8
|
667.8
|
707.8
|
FCF margin
|
0.68%
|
-42.28%
|
-9.53%
|
9.44%
|
4.7%
|
1.95%
|
2.83%
|
2.91%
|
FCF Conversion (EBITDA)
|
9.41%
|
-
|
-
|
127.56%
|
54.71%
|
20.88%
|
29.46%
|
30.01%
|
FCF Conversion (Net income)
|
30.73%
|
-
|
-
|
-
|
317.35%
|
96.44%
|
111.44%
|
101.01%
|
Dividend per Share
2 |
5.400
|
-
|
-
|
-
|
-
|
-
|
-
|
0.1440
|
Announcement Date
|
12/11/19
|
12/10/20
|
12/8/21
|
12/14/22
|
12/6/23
|
-
|
-
|
-
|
Fiscal Period: September |
2021 S1
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
---|
Net sales
1 |
716.3
|
2,369
|
2,128
|
4,498
|
4,433
|
7,614
|
3,750
|
3,153
|
6,903
|
5,286
|
8,476
|
4,302
|
3,650
|
7,952
|
5,758
|
9,009
|
4,405
|
3,750
|
5,836
|
EBITDA
1 |
-
|
-65.4
|
-
|
-
|
180.8
|
1,232
|
58.3
|
-42.9
|
-
|
366.6
|
1,393
|
208.5
|
15.6
|
-
|
429.5
|
1,480
|
247.3
|
48.26
|
547.8
|
EBIT
1 |
-1,309
|
-273.6
|
-329.9
|
-603.5
|
-27
|
1,039
|
-153
|
-242.4
|
-395.3
|
169.4
|
1,203
|
6
|
-188.7
|
-182.7
|
202.5
|
1,272
|
17.1
|
-198
|
308.7
|
Operating Margin
|
-182.72%
|
-11.55%
|
-15.5%
|
-13.42%
|
-0.61%
|
13.65%
|
-4.08%
|
-7.69%
|
-5.73%
|
3.2%
|
14.19%
|
0.14%
|
-5.17%
|
-2.3%
|
3.52%
|
14.12%
|
0.39%
|
-5.28%
|
5.29%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-103.1
|
-300
|
-
|
90.84
|
1,193
|
-107.2
|
-317.4
|
-
|
Net income
1 |
-
|
-384.3
|
-
|
-
|
-
|
799.4
|
-256.1
|
-364.3
|
-
|
22.6
|
904
|
-122.6
|
-294.2
|
-
|
66.73
|
714.7
|
-85.49
|
-288.6
|
128.5
|
Net margin
|
-
|
-16.22%
|
-
|
-
|
-
|
10.5%
|
-6.83%
|
-11.55%
|
-
|
0.43%
|
10.67%
|
-2.85%
|
-8.06%
|
-
|
1.16%
|
7.93%
|
-1.94%
|
-7.7%
|
2.2%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
5/12/21
|
2/8/22
|
5/11/22
|
5/11/22
|
8/10/22
|
12/14/22
|
2/14/23
|
5/10/23
|
5/10/23
|
8/9/23
|
12/6/23
|
2/14/24
|
5/14/24
|
5/14/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
941
|
3,036
|
4,966
|
3,522
|
2,106
|
1,979
|
1,571
|
1,219
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.6919
x
|
-1.88
x
|
-4.337
x
|
2.876
x
|
1.187
x
|
0.9309
x
|
0.693
x
|
0.517
x
|
Free Cash Flow
1 |
128
|
-3,359
|
-451
|
1,562
|
971
|
444
|
668
|
708
|
ROE (net income / shareholders' equity)
|
11.7%
|
-209%
|
-
|
-
|
62.4%
|
41.5%
|
35.1%
|
28.5%
|
ROA (Net income/ Total Assets)
|
2.61%
|
-20%
|
-16.7%
|
-1.89%
|
1.95%
|
3.7%
|
4.1%
|
4.45%
|
Assets
1 |
15,931
|
15,780
|
14,748
|
14,706
|
15,704
|
12,444
|
14,601
|
15,735
|
Book Value Per Share
2 |
58.60
|
-7.590
|
-9.880
|
-0.8700
|
2.210
|
3.790
|
5.070
|
6.680
|
Cash Flow per Share
2 |
19.00
|
-47.10
|
-1.590
|
12.70
|
4.030
|
2.330
|
2.480
|
2.770
|
Capex
1 |
987
|
587
|
300
|
516
|
666
|
638
|
685
|
697
|
Capex / Sales
|
5.21%
|
7.39%
|
6.33%
|
3.12%
|
3.22%
|
2.8%
|
2.9%
|
2.86%
|
Announcement Date
|
12/11/19
|
12/10/20
|
12/8/21
|
12/14/22
|
12/6/23
|
-
|
-
|
-
|
Last Close Price
6.636
EUR Average target price
9.9
EUR Spread / Average Target +49.19% Consensus |
1st Jan change
|
Capi.
|
---|
| -17.42% | 2.82B | | -0.07% | 2.06B | | +47.31% | 1.39B | | -26.78% | 996M | | +2.85% | 925M | | +35.39% | 841M | | -13.43% | 815M | | +25.20% | 778M | | +0.85% | 768M |
Other Leisure & Recreation
|