Real-time Estimate
Tradegate
02:14:33 2024-07-01 pm EDT
|
5-day change
|
1st Jan Change
|
16.05
EUR
|
-1.53%
|
|
-5.78%
|
-33.20%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,753
|
11,913
|
6,059
|
2,946
|
2,688
|
1,718
|
-
|
-
|
Enterprise Value (EV)
1 |
2,484
|
10,726
|
4,650
|
1,938
|
1,897
|
1,180
|
1,442
|
1,442
|
P/E ratio
|
-13.7
x
|
-39.1
x
|
-8.29
x
|
-6.63
x
|
-7.9
x
|
-6.51
x
|
-11.2
x
|
11.4
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
212
x
|
243
x
|
42
x
|
13.7
x
|
10.1
x
|
4.37
x
|
2.88
x
|
1.82
x
|
EV / Revenue
|
191
x
|
219
x
|
32.2
x
|
9.01
x
|
7.11
x
|
3
x
|
2.42
x
|
1.53
x
|
EV / EBITDA
|
-12.5
x
|
-36.1
x
|
-6.7
x
|
-4.89
x
|
-5.3
x
|
-3.77
x
|
-7.1
x
|
-64.1
x
|
EV / FCF
|
-12.6
x
|
-47.4
x
|
-8.19
x
|
-4.94
x
|
-9.23
x
|
-3.9
x
|
-7.27
x
|
38.6
x
|
FCF Yield
|
-7.93%
|
-2.11%
|
-12.2%
|
-20.2%
|
-10.8%
|
-25.6%
|
-13.8%
|
2.59%
|
Price to Book
|
9.63
x
|
10.2
x
|
4.35
x
|
-
|
3.34
x
|
2.22
x
|
3.24
x
|
1.88
x
|
Nbr of stocks (in thousands)
|
66,199
|
88,024
|
96,409
|
95,972
|
98,349
|
99,118
|
-
|
-
|
Reference price
2 |
41.59
|
135.3
|
62.85
|
30.70
|
27.33
|
17.33
|
17.33
|
17.33
|
Announcement Date
|
3/19/20
|
3/1/21
|
3/1/22
|
3/1/23
|
2/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
12.98
|
48.96
|
144.3
|
215
|
266.7
|
393.1
|
596.5
|
942.8
|
EBITDA
1 |
-199.4
|
-297.2
|
-693.6
|
-396.1
|
-357.5
|
-313
|
-203.2
|
-22.49
|
EBIT
1 |
-203.2
|
-301.8
|
-700.1
|
-404.4
|
-366.6
|
-311.1
|
-198
|
42.51
|
Operating Margin
|
-1,564.88%
|
-616.45%
|
-485.1%
|
-188.04%
|
-137.44%
|
-79.14%
|
-33.19%
|
4.51%
|
Earnings before Tax (EBT)
1 |
-194.3
|
-267.8
|
-703.4
|
-443.1
|
-334.6
|
-264.4
|
-163
|
83.18
|
Net income
1 |
-195.1
|
-268.9
|
-704.5
|
-443.3
|
-334.6
|
-270.5
|
-157.3
|
70.69
|
Net margin
|
-1,502.31%
|
-549.26%
|
-488.16%
|
-206.14%
|
-125.46%
|
-68.81%
|
-26.38%
|
7.5%
|
EPS
2 |
-3.030
|
-3.460
|
-7.580
|
-4.630
|
-3.460
|
-2.660
|
-1.541
|
1.521
|
Free Cash Flow
1 |
-197
|
-226.2
|
-567.5
|
-392.2
|
-205.4
|
-302.4
|
-198.4
|
37.32
|
FCF margin
|
-1,517.52%
|
-462%
|
-393.26%
|
-182.4%
|
-77.01%
|
-76.93%
|
-33.26%
|
3.96%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
52.79%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/19/20
|
3/1/21
|
3/1/22
|
3/1/23
|
2/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
9.565
|
19.21
|
29.74
|
57.04
|
44.17
|
87.27
|
46.72
|
48.18
|
94.9
|
57.54
|
62.6
|
120.1
|
62.8
|
68.86
|
69.23
|
65.83
|
87.15
|
93.05
|
102.7
|
115.5
|
120.9
|
130
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-217.3
|
-
|
-77.75
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-121.5
|
-67.3
|
-67.9
|
-66.57
|
-62.26
|
-
|
-
|
EBIT
1 |
-117.3
|
-130.3
|
-171.5
|
-397.7
|
-219.2
|
-302.4
|
-79.76
|
-98.72
|
-178.5
|
-128.6
|
-97.29
|
-225.9
|
-69.52
|
-89.5
|
-83.57
|
-124
|
-70.31
|
-74.6
|
-71.49
|
-77.35
|
-56.3
|
-51.9
|
Operating Margin
|
-1,226.58%
|
-678.12%
|
-576.61%
|
-697.19%
|
-496.24%
|
-346.5%
|
-170.71%
|
-204.91%
|
-188.07%
|
-223.47%
|
-155.42%
|
-188.01%
|
-110.71%
|
-129.97%
|
-120.72%
|
-188.34%
|
-80.68%
|
-80.17%
|
-69.61%
|
-66.95%
|
-46.57%
|
-39.92%
|
Earnings before Tax (EBT)
1 |
-111.3
|
-128.2
|
-139.6
|
-
|
-211.3
|
-
|
-82.17
|
-137.9
|
-
|
-161.2
|
-61.77
|
-
|
-49.14
|
-120.9
|
-69.15
|
-95.43
|
-53.47
|
-66.57
|
-62.52
|
-62.46
|
-48.5
|
-44.5
|
Net income
1 |
-111.8
|
-128.6
|
-140.3
|
-
|
-211.8
|
-
|
-82.39
|
-137.9
|
-
|
-161.2
|
-61.77
|
-223
|
-49.14
|
-120.9
|
-69.15
|
-95.43
|
-53.47
|
-68.48
|
-65.82
|
-65.97
|
-48.5
|
-44.5
|
Net margin
|
-1,168.87%
|
-669.43%
|
-471.64%
|
-
|
-479.56%
|
-
|
-176.34%
|
-286.31%
|
-
|
-280.14%
|
-98.67%
|
-185.58%
|
-78.26%
|
-175.56%
|
-99.89%
|
-144.96%
|
-61.36%
|
-73.59%
|
-64.08%
|
-57.1%
|
-40.12%
|
-34.23%
|
EPS
2 |
-1.660
|
-1.740
|
-1.720
|
-
|
-2.240
|
-
|
-0.8600
|
-1.440
|
-
|
-1.680
|
-0.6500
|
-
|
-0.5100
|
-1.250
|
-0.7100
|
-0.9800
|
-0.5500
|
-0.7002
|
-0.6734
|
-0.6754
|
-0.5000
|
-0.4600
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/19/20
|
8/13/20
|
3/1/21
|
8/9/21
|
3/1/22
|
3/1/22
|
5/10/22
|
8/9/22
|
8/9/22
|
11/9/22
|
3/1/23
|
3/1/23
|
5/9/23
|
8/7/23
|
11/7/23
|
2/27/24
|
5/8/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
269
|
1,187
|
1,409
|
1,008
|
791
|
538
|
275
|
275
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-197
|
-226
|
-568
|
-392
|
-205
|
-302
|
-198
|
37.3
|
ROE (net income / shareholders' equity)
|
-71.5%
|
-36.7%
|
-55.3%
|
-36.6%
|
-36.3%
|
-42.9%
|
-42%
|
-7.08%
|
ROA (Net income/ Total Assets)
|
-59.4%
|
-32.5%
|
-48.5%
|
-31.3%
|
-29.7%
|
-33.5%
|
-23.3%
|
13.3%
|
Assets
1 |
328.6
|
826.4
|
1,454
|
1,415
|
1,128
|
807.4
|
676.2
|
530.2
|
Book Value Per Share
2 |
4.320
|
13.30
|
14.50
|
-
|
8.190
|
7.810
|
5.350
|
9.240
|
Cash Flow per Share
|
-2.970
|
-2.780
|
-5.910
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
6.04
|
10.1
|
18.3
|
24.6
|
7.21
|
6.23
|
21.5
|
30.7
|
Capex / Sales
|
46.48%
|
20.69%
|
12.68%
|
11.43%
|
2.7%
|
1.59%
|
3.6%
|
3.26%
|
Announcement Date
|
3/19/20
|
3/1/21
|
3/1/22
|
3/1/23
|
2/27/24
|
-
|
-
|
-
|
Last Close Price
17.33
USD Average target price
50.79
USD Spread / Average Target +193.10% Consensus |
1st Jan change
|
Capi.
|
---|
| +2.08% | 95.18B | | -0.13% | 37.55B | | -10.69% | 33.75B | | +77.76% | 28.2B | | -15.21% | 15.63B | | -3.23% | 13.63B | | -12.76% | 11.5B | | +181.73% | 10.81B | | -53.92% | 9.23B |
Biopharmaceuticals
|