Market Closed -
Euronext Amsterdam
11:35:07 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
62.76
EUR
|
+1.36%
|
|
-5.31%
|
-16.12%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
18,092
|
16,933
|
17,600
|
11,098
|
12,764
|
10,707
|
-
|
-
|
Enterprise Value (EV)
1 |
18,894
|
17,967
|
19,998
|
15,187
|
16,549
|
14,261
|
13,959
|
13,548
|
P/E ratio
|
37.5
x
|
26.5
x
|
21.6
x
|
31.1
x
|
28.9
x
|
16.7
x
|
14.3
x
|
12.8
x
|
Yield
|
2.1%
|
2.22%
|
2.05%
|
3.16%
|
2.65%
|
3.2%
|
3.32%
|
3.52%
|
Capitalization / Revenue
|
1.95
x
|
1.99
x
|
1.84
x
|
1.02
x
|
1.2
x
|
0.99
x
|
0.97
x
|
0.94
x
|
EV / Revenue
|
2.04
x
|
2.11
x
|
2.09
x
|
1.4
x
|
1.55
x
|
1.32
x
|
1.26
x
|
1.19
x
|
EV / EBITDA
|
14.1
x
|
12.5
x
|
13.9
x
|
13.1
x
|
11.6
x
|
9.12
x
|
8.3
x
|
7.59
x
|
EV / FCF
|
-104
x
|
18.7
x
|
63.1
x
|
-524
x
|
19.7
x
|
20.4
x
|
18.9
x
|
16.4
x
|
FCF Yield
|
-0.96%
|
5.35%
|
1.59%
|
-0.19%
|
5.08%
|
4.89%
|
5.3%
|
6.1%
|
Price to Book
|
3.04
x
|
2.93
x
|
3.29
x
|
2.52
x
|
2.95
x
|
2.28
x
|
2.08
x
|
1.9
x
|
Nbr of stocks (in thousands)
|
199,600
|
192,726
|
182,386
|
177,400
|
170,595
|
170,601
|
-
|
-
|
Reference price
2 |
90.64
|
87.86
|
96.50
|
62.56
|
74.82
|
62.76
|
62.76
|
62.76
|
Announcement Date
|
2/12/20
|
2/17/21
|
2/9/22
|
2/8/23
|
2/7/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
9,276
|
8,530
|
9,587
|
10,846
|
10,668
|
10,771
|
11,089
|
11,402
|
EBITDA
1 |
1,341
|
1,442
|
1,436
|
1,157
|
1,429
|
1,564
|
1,682
|
1,785
|
EBIT
1 |
991
|
1,099
|
1,092
|
789
|
1,074
|
1,218
|
1,326
|
1,422
|
Operating Margin
|
10.68%
|
12.88%
|
11.39%
|
7.27%
|
10.07%
|
11.31%
|
11.96%
|
12.47%
|
Earnings before Tax (EBT)
1 |
785
|
919
|
1,105
|
602
|
784
|
973
|
1,131
|
1,233
|
Net income
1 |
539
|
630
|
829
|
352
|
442
|
638.7
|
734.2
|
821
|
Net margin
|
5.81%
|
7.39%
|
8.65%
|
3.25%
|
4.14%
|
5.93%
|
6.62%
|
7.2%
|
EPS
2 |
2.420
|
3.320
|
4.460
|
2.010
|
2.590
|
3.768
|
4.391
|
4.893
|
Free Cash Flow
1 |
-181
|
962
|
317
|
-29
|
840
|
697.8
|
739.9
|
826.1
|
FCF margin
|
-1.95%
|
11.28%
|
3.31%
|
-0.27%
|
7.87%
|
6.48%
|
6.67%
|
7.25%
|
FCF Conversion (EBITDA)
|
-
|
66.71%
|
22.08%
|
-
|
58.78%
|
44.61%
|
44%
|
46.29%
|
FCF Conversion (Net income)
|
-
|
152.7%
|
38.24%
|
-
|
190.05%
|
109.25%
|
100.77%
|
100.62%
|
Dividend per Share
2 |
1.900
|
1.950
|
1.980
|
1.980
|
1.980
|
2.005
|
2.084
|
2.208
|
Announcement Date
|
2/12/20
|
2/17/21
|
2/9/22
|
2/8/23
|
2/7/24
|
-
|
-
|
-
|
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
|
2025 Q2
|
---|
Net sales
1 |
2,403
|
2,525
|
2,853
|
2,862
|
2,606
|
2,657
|
2,741
|
2,741
|
2,529
|
2,640
|
2,777
|
2,781
|
2,559
|
2,692
|
-
|
EBITDA
1 |
301
|
317
|
337
|
283
|
220
|
305
|
397
|
414
|
313
|
363
|
442.5
|
445.1
|
335.1
|
-
|
-
|
EBIT
1 |
209
|
230
|
249
|
184
|
126
|
218
|
311
|
324
|
221
|
274
|
354.4
|
354.8
|
235.2
|
268.3
|
-
|
Operating Margin
|
8.7%
|
9.11%
|
8.73%
|
6.43%
|
4.83%
|
8.2%
|
11.35%
|
11.82%
|
8.74%
|
10.38%
|
12.76%
|
12.76%
|
9.19%
|
9.97%
|
-
|
Earnings before Tax (EBT)
1 |
202
|
-
|
182
|
141
|
51
|
151
|
239
|
294
|
100
|
-
|
290
|
296
|
180
|
-
|
-
|
Net income
1 |
187
|
154
|
106
|
84
|
8
|
94
|
118
|
189
|
41
|
181
|
195
|
199
|
118
|
-
|
-
|
Net margin
|
7.78%
|
6.1%
|
3.72%
|
2.94%
|
0.31%
|
3.54%
|
4.3%
|
6.9%
|
1.62%
|
6.86%
|
7.02%
|
7.16%
|
4.61%
|
-
|
-
|
EPS
2 |
1.030
|
0.8600
|
0.6000
|
0.4800
|
0.0500
|
0.5500
|
0.6900
|
1.110
|
0.2400
|
1.060
|
1.220
|
1.180
|
0.4800
|
0.9300
|
-
|
Dividend per Share
2 |
1.540
|
-
|
-
|
-
|
1.540
|
-
|
-
|
-
|
1.540
|
-
|
-
|
-
|
2.100
|
-
|
-
|
Announcement Date
|
2/9/22
|
4/21/22
|
7/20/22
|
10/20/22
|
2/8/23
|
4/25/23
|
7/25/23
|
10/25/23
|
2/7/24
|
4/23/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
802
|
1,034
|
2,398
|
4,089
|
3,785
|
3,554
|
3,252
|
2,842
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.5981
x
|
0.7171
x
|
1.67
x
|
3.534
x
|
2.649
x
|
2.272
x
|
1.934
x
|
1.592
x
|
Free Cash Flow
1 |
-181
|
962
|
317
|
-29
|
840
|
698
|
740
|
826
|
ROE (net income / shareholders' equity)
|
7.26%
|
12.3%
|
13.5%
|
8.77%
|
12.1%
|
15.4%
|
16.3%
|
16.8%
|
ROA (Net income/ Total Assets)
|
4.16%
|
5.67%
|
5.57%
|
2.99%
|
3.57%
|
5.02%
|
5.71%
|
6.19%
|
Assets
1 |
12,972
|
11,106
|
14,893
|
11,769
|
12,381
|
12,727
|
12,851
|
13,262
|
Book Value Per Share
2 |
29.80
|
30.00
|
29.30
|
24.80
|
25.30
|
27.60
|
30.10
|
33.00
|
Cash Flow per Share
2 |
0.1500
|
6.370
|
3.270
|
1.510
|
6.600
|
6.230
|
6.790
|
7.170
|
Capex
1 |
214
|
258
|
288
|
292
|
286
|
350
|
360
|
364
|
Capex / Sales
|
2.31%
|
3.02%
|
3%
|
2.69%
|
2.68%
|
3.25%
|
3.25%
|
3.19%
|
Announcement Date
|
2/12/20
|
2/17/21
|
2/9/22
|
2/8/23
|
2/7/24
|
-
|
-
|
-
|
Last Close Price
62.76
EUR Average target price
78.39
EUR Spread / Average Target +24.90% Consensus |
1st Jan change
|
Capi.
|
---|
| -16.12% | 11.43B | | -1.75% | 77.87B | | -12.97% | 30.63B | | -13.83% | 14.66B | | -3.81% | 13.83B | | -16.71% | 7.04B | | -8.10% | 6.89B | | -14.49% | 2.75B | | -15.90% | 2.71B | | -30.96% | 2.39B |
Paint & Coating
|