Delayed
LIQUIDNET SYSTEMS
07:57:23 2018-07-06 am EDT
|
5-day change
|
1st Jan Change
|
30.02
EUR
|
+36.45%
|
|
-.--%
|
-.--%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
15,543
|
24,267
|
34,359
|
27,324
|
29,200
|
26,786
|
-
|
-
|
Enterprise Value (EV)
1 |
17,066
|
25,504
|
37,870
|
31,223
|
30,959
|
29,039
|
29,511
|
30,313
|
P/E ratio
|
28
x
|
38.4
x
|
39.4
x
|
15.9
x
|
12.9
x
|
16.5
x
|
17.1
x
|
23.1
x
|
Yield
|
1.54%
|
1.07%
|
1.06%
|
4.58%
|
4.94%
|
3.25%
|
3.09%
|
2.32%
|
Capitalization / Revenue
|
3.99
x
|
7.5
x
|
38.3
x
|
2.64
x
|
2.79
x
|
3.03
x
|
3.52
x
|
3.88
x
|
EV / Revenue
|
4.38
x
|
7.88
x
|
42.2
x
|
3.02
x
|
2.96
x
|
3.29
x
|
3.88
x
|
4.39
x
|
EV / EBITDA
|
14.4
x
|
19.7
x
|
24
x
|
9.88
x
|
6.89
x
|
9.38
x
|
9.75
x
|
12.4
x
|
EV / FCF
|
21
x
|
43.3
x
|
-50.1
x
|
33.6
x
|
8.4
x
|
43.4
x
|
4,517
x
|
-722
x
|
FCF Yield
|
4.76%
|
2.31%
|
-2%
|
2.97%
|
11.9%
|
2.3%
|
0.02%
|
-0.14%
|
Price to Book
|
2.93
x
|
3.95
x
|
6.29
x
|
3.76
x
|
2.93
x
|
2.64
x
|
2.49
x
|
2.34
x
|
Nbr of stocks (in thousands)
|
347,416
|
347,416
|
347,416
|
347,416
|
347,416
|
347,416
|
-
|
-
|
Reference price
2 |
44.74
|
69.85
|
98.90
|
78.65
|
84.05
|
77.10
|
77.10
|
77.10
|
Announcement Date
|
3/18/20
|
3/16/21
|
3/17/22
|
3/16/23
|
3/14/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,895
|
3,235
|
896.9
|
10,346
|
10,450
|
8,826
|
7,605
|
6,899
|
EBITDA
1 |
1,184
|
1,293
|
1,579
|
3,161
|
4,490
|
3,094
|
3,028
|
2,454
|
EBIT
1 |
819.3
|
914
|
1,162
|
2,626
|
3,502
|
2,527
|
2,420
|
1,847
|
Operating Margin
|
21.03%
|
28.26%
|
129.52%
|
25.38%
|
33.51%
|
28.63%
|
31.83%
|
26.78%
|
Earnings before Tax (EBT)
1 |
812.5
|
962.8
|
1,264
|
2,532
|
3,557
|
2,515
|
2,375
|
1,781
|
Net income
1 |
554.8
|
631.4
|
873.6
|
1,717
|
2,266
|
1,624
|
1,572
|
1,159
|
Net margin
|
14.24%
|
19.52%
|
97.4%
|
16.6%
|
21.69%
|
18.4%
|
20.67%
|
16.8%
|
EPS
2 |
1.600
|
1.820
|
2.510
|
4.940
|
6.520
|
4.671
|
4.522
|
3.335
|
Free Cash Flow
1 |
813.1
|
588.6
|
-755.9
|
928.6
|
3,684
|
669.2
|
6.533
|
-41.98
|
FCF margin
|
20.88%
|
18.2%
|
-84.28%
|
8.98%
|
35.26%
|
7.58%
|
0.09%
|
-0.61%
|
FCF Conversion (EBITDA)
|
68.71%
|
45.53%
|
-
|
29.38%
|
82.05%
|
21.63%
|
0.22%
|
-
|
FCF Conversion (Net income)
|
146.56%
|
93.22%
|
-
|
54.08%
|
162.59%
|
41.21%
|
0.42%
|
-
|
Dividend per Share
2 |
0.6900
|
0.7500
|
1.050
|
3.600
|
4.150
|
2.504
|
2.381
|
1.786
|
Announcement Date
|
3/18/20
|
3/16/21
|
3/17/22
|
3/16/23
|
3/14/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 S1
|
2022 Q3
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
|
-
|
1,001
|
-
|
-
|
-
|
-
|
3,263
|
3,424
|
6,686
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
639
|
654.9
|
428.4
|
814.9
|
1,379
|
554.4
|
967.3
|
1,288
|
2,255
|
1,294
|
883.4
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
435.2
|
459.1
|
-
|
705.7
|
1,184
|
437.5
|
841.4
|
1,147
|
1,988
|
1,158
|
744.7
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
45.85%
|
-
|
-
|
-
|
-
|
25.79%
|
33.49%
|
29.73%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
454.5
|
484.8
|
-
|
-
|
1,168
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
310.4
|
324.5
|
286.2
|
514.4
|
817.1
|
248.1
|
529
|
758.2
|
1,287
|
693.4
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
32.4%
|
-
|
-
|
-
|
-
|
16.21%
|
22.14%
|
19.25%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
0.8900
|
0.9300
|
-
|
-
|
2.350
|
-
|
1.520
|
2.190
|
-
|
2.000
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.6414
|
0.6414
|
0.6414
|
0.5519
|
0.5519
|
Announcement Date
|
7/30/20
|
7/29/21
|
3/17/22
|
5/12/22
|
7/28/22
|
11/9/22
|
5/11/23
|
7/29/23
|
7/29/23
|
11/2/23
|
5/8/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,523
|
1,237
|
3,511
|
3,898
|
1,759
|
2,253
|
2,725
|
3,528
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.287
x
|
0.9568
x
|
2.223
x
|
1.233
x
|
0.3917
x
|
0.7283
x
|
0.9001
x
|
1.437
x
|
Free Cash Flow
1 |
813
|
589
|
-756
|
929
|
3,684
|
669
|
6.53
|
-42
|
ROE (net income / shareholders' equity)
|
10.2%
|
10.8%
|
15%
|
26.5%
|
28%
|
16%
|
15.5%
|
10%
|
ROA (Net income/ Total Assets)
|
3.68%
|
5.29%
|
6%
|
9.42%
|
11.7%
|
7.73%
|
7.61%
|
4.54%
|
Assets
1 |
15,077
|
11,946
|
14,550
|
18,219
|
19,321
|
21,003
|
20,656
|
25,530
|
Book Value Per Share
2 |
15.30
|
17.70
|
15.70
|
20.90
|
28.70
|
29.20
|
31.00
|
33.00
|
Cash Flow per Share
2 |
3.470
|
3.430
|
0.2800
|
5.810
|
14.60
|
7.570
|
6.930
|
6.040
|
Capex
1 |
391
|
602
|
854
|
1,091
|
1,399
|
1,750
|
2,098
|
1,717
|
Capex / Sales
|
10.04%
|
18.62%
|
95.22%
|
10.55%
|
13.38%
|
19.83%
|
27.58%
|
24.89%
|
Announcement Date
|
3/18/20
|
3/16/21
|
3/17/22
|
3/16/23
|
3/14/24
|
-
|
-
|
-
|
Mean consensus UNDERPERFORM Last Close Price
77.1
EUR Average target price
65.96
EUR Spread / Average Target -14.45% Consensus |
1st Jan change
|
Capi.
|
---|
| +25.12% | 156B | | +14.06% | 87.46B | | +1.52% | 82.68B | | +8.60% | 81.34B | | +2.30% | 76.26B | | +85.76% | 68.45B | | 0.00% | 49.46B | | +11.99% | 47.95B | | +10.55% | 43.56B |
Other Electric Utilities
|