Market Closed -
Euronext Amsterdam
11:35:09 2024-05-31 am EDT
|
5-day change
|
1st Jan Change
|
139.4
EUR
|
-1.34%
|
|
-0.92%
|
-11.52%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,080
|
5,929
|
11,078
|
7,582
|
8,962
|
7,935
|
-
|
-
|
Enterprise Value (EV)
1 |
4,815
|
6,668
|
12,018
|
8,609
|
10,248
|
9,148
|
8,955
|
8,746
|
P/E ratio
|
37.8
x
|
46.3
x
|
53.6
x
|
24.2
x
|
30.7
x
|
27.8
x
|
24.7
x
|
22.5
x
|
Yield
|
1.16%
|
0.98%
|
0.83%
|
1.78%
|
1.42%
|
1.58%
|
1.7%
|
1.81%
|
Capitalization / Revenue
|
1.52
x
|
2.14
x
|
3.23
x
|
1.65
x
|
2.02
x
|
1.67
x
|
1.57
x
|
1.49
x
|
EV / Revenue
|
1.79
x
|
2.4
x
|
3.5
x
|
1.87
x
|
2.31
x
|
1.93
x
|
1.77
x
|
1.64
x
|
EV / EBITDA
|
19.5
x
|
24.3
x
|
30.2
x
|
-
|
18.7
x
|
15.9
x
|
14.2
x
|
13.1
x
|
EV / FCF
|
30.8
x
|
30.3
x
|
67.7
x
|
31.1
x
|
26.8
x
|
30.9
x
|
23.3
x
|
20.6
x
|
FCF Yield
|
3.25%
|
3.3%
|
1.48%
|
3.22%
|
3.73%
|
3.24%
|
4.29%
|
4.85%
|
Price to Book
|
4.71
x
|
4.45
x
|
7.59
x
|
4.53
x
|
5.2
x
|
4.24
x
|
3.83
x
|
3.45
x
|
Nbr of stocks (in thousands)
|
52,446
|
56,873
|
56,898
|
56,944
|
56,887
|
56,920
|
-
|
-
|
Reference price
2 |
77.80
|
104.2
|
194.7
|
133.2
|
157.6
|
139.4
|
139.4
|
139.4
|
Announcement Date
|
2/27/20
|
2/26/21
|
2/25/22
|
2/23/23
|
3/1/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,690
|
2,775
|
3,435
|
4,602
|
4,443
|
4,747
|
5,051
|
5,339
|
EBITDA
1 |
246.8
|
273.9
|
398.3
|
-
|
547.8
|
577.1
|
629.5
|
666.8
|
EBIT
1 |
176.1
|
191.8
|
305.5
|
461.7
|
428.5
|
453.3
|
501.6
|
556.6
|
Operating Margin
|
6.55%
|
6.91%
|
8.89%
|
10.03%
|
9.65%
|
9.55%
|
9.93%
|
10.42%
|
Earnings before Tax (EBT)
1 |
149.4
|
165.7
|
283.8
|
435.8
|
403.1
|
398.6
|
451.6
|
493.5
|
Net income
1 |
108
|
120.9
|
207.2
|
313.1
|
292.3
|
290.3
|
327
|
353.5
|
Net margin
|
4.02%
|
4.36%
|
6.03%
|
6.8%
|
6.58%
|
6.12%
|
6.47%
|
6.62%
|
EPS
2 |
2.060
|
2.250
|
3.630
|
5.500
|
5.130
|
5.006
|
5.648
|
6.199
|
Free Cash Flow
1 |
156.4
|
220
|
177.5
|
277
|
382.5
|
296
|
384.1
|
424.2
|
FCF margin
|
5.82%
|
7.93%
|
5.17%
|
6.02%
|
8.61%
|
6.24%
|
7.6%
|
7.94%
|
FCF Conversion (EBITDA)
|
63.39%
|
80.34%
|
44.57%
|
-
|
69.83%
|
51.3%
|
61.01%
|
63.62%
|
FCF Conversion (Net income)
|
144.84%
|
182%
|
85.69%
|
88.48%
|
130.88%
|
101.97%
|
117.47%
|
120%
|
Dividend per Share
2 |
0.9000
|
1.020
|
1.620
|
2.370
|
2.240
|
2.201
|
2.372
|
2.527
|
Announcement Date
|
2/27/20
|
2/26/21
|
2/25/22
|
2/23/23
|
3/1/24
|
-
|
-
|
-
|
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 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Net sales
1 |
1,291
|
1,411
|
1,364
|
1,674
|
863.2
|
898.2
|
1,761
|
1,106
|
1,211
|
2,318
|
-
|
1,090
|
2,284
|
1,160
|
1,127
|
2,287
|
1,092
|
1,064
|
2,155
|
1,160
|
1,141
|
2,321
|
1,122
|
1,094
|
2,273
|
2,529
|
2,444
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
86.25
|
156.1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-
|
-
|
192.3
|
94.1
|
-
|
-
|
139.9
|
126.3
|
259.8
|
183.7
|
-
|
-
|
148.5
|
93.21
|
241.7
|
158.3
|
114.5
|
-
|
126.5
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
11.49%
|
10.9%
|
-
|
-
|
12.64%
|
10.43%
|
11.21%
|
-
|
-
|
-
|
12.8%
|
8.27%
|
10.57%
|
14.5%
|
10.76%
|
-
|
10.9%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
112
|
222
|
106
|
103
|
210
|
-
|
-
|
Net income
|
-
|
-
|
-
|
105.4
|
-
|
-
|
101.9
|
-
|
-
|
177.1
|
-
|
-
|
-
|
-
|
-
|
152.7
|
-
|
-
|
-
|
-
|
78.7
|
155.1
|
74.3
|
72.4
|
146.8
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
6.29%
|
-
|
-
|
5.78%
|
-
|
-
|
7.64%
|
-
|
-
|
-
|
-
|
-
|
6.68%
|
-
|
-
|
-
|
-
|
6.9%
|
6.68%
|
6.62%
|
6.62%
|
6.46%
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3.150
|
-
|
-
|
2.350
|
-
|
-
|
2.720
|
-
|
-
|
2.410
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/27/20
|
8/18/20
|
2/26/21
|
8/4/21
|
11/9/21
|
2/25/22
|
2/25/22
|
4/29/22
|
8/4/22
|
8/4/22
|
11/23/22
|
2/23/23
|
2/23/23
|
5/4/23
|
8/4/23
|
8/4/23
|
11/10/23
|
3/1/24
|
3/1/24
|
4/26/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
735
|
739
|
940
|
1,027
|
1,286
|
1,214
|
1,020
|
812
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.979
x
|
2.699
x
|
2.36
x
|
-
|
2.347
x
|
2.103
x
|
1.621
x
|
1.217
x
|
Free Cash Flow
1 |
156
|
220
|
178
|
277
|
383
|
296
|
384
|
424
|
ROE (net income / shareholders' equity)
|
13.1%
|
16.8%
|
15.3%
|
-
|
17.2%
|
17%
|
17.8%
|
17.6%
|
ROA (Net income/ Total Assets)
|
5.22%
|
7.27%
|
6.95%
|
-
|
7.5%
|
6.62%
|
7.61%
|
8.16%
|
Assets
1 |
2,069
|
1,662
|
2,983
|
-
|
3,899
|
4,386
|
4,298
|
4,332
|
Book Value Per Share
2 |
16.50
|
23.40
|
25.60
|
29.40
|
30.30
|
32.80
|
36.40
|
40.40
|
Cash Flow per Share
2 |
3.320
|
4.500
|
3.450
|
5.240
|
7.370
|
6.760
|
7.380
|
7.950
|
Capex
1 |
17.7
|
22.3
|
18.7
|
21.3
|
37.5
|
30.7
|
30.3
|
33.6
|
Capex / Sales
|
0.66%
|
0.8%
|
0.54%
|
0.46%
|
0.84%
|
0.65%
|
0.6%
|
0.63%
|
Announcement Date
|
2/27/20
|
2/26/21
|
2/25/22
|
2/23/23
|
3/1/24
|
-
|
-
|
-
|
Last Close Price
139.4
EUR Average target price
157.6
EUR Spread / Average Target +13.07% Consensus |