Real-time
Euronext Bruxelles
05:15:13 2024-04-29 am EDT
|
5-day change
|
1st Jan Change
|
7.7
EUR
|
+0.39%
|
|
+1.99%
|
+0.92%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,463
|
2,116
|
3,109
|
241.5
|
190.2
|
190.2
|
-
|
-
|
Enterprise Value (EV)
1 |
3,261
|
2,718
|
3,614
|
290.4
|
283.5
|
234.9
|
211
|
112.1
|
P/E ratio
|
18.5
x
|
33
x
|
20.7
x
|
1.04
x
|
8.38
x
|
7.63
x
|
5.71
x
|
3.97
x
|
Yield
|
2.06%
|
1.2%
|
-
|
4.19%
|
5.24%
|
3.96%
|
5.76%
|
8.34%
|
Capitalization / Revenue
|
0.68
x
|
0.66
x
|
0.85
x
|
0.21
x
|
0.15
x
|
0.16
x
|
0.15
x
|
0.15
x
|
EV / Revenue
|
0.9
x
|
0.84
x
|
0.99
x
|
0.25
x
|
0.23
x
|
0.2
x
|
0.17
x
|
0.09
x
|
EV / EBITDA
|
7.23
x
|
6.55
x
|
6.72
x
|
4.6
x
|
5.72
x
|
3.88
x
|
3.35
x
|
1.47
x
|
EV / FCF
|
-447
x
|
13.3
x
|
8.18
x
|
5.66
x
|
-14.6
x
|
6.9
x
|
6.38
x
|
-
|
FCF Yield
|
-0.22%
|
7.52%
|
12.2%
|
17.7%
|
-6.86%
|
14.5%
|
15.7%
|
-
|
Price to Book
|
1.41
x
|
1.18
x
|
1.61
x
|
1.06
x
|
0.8
x
|
0.73
x
|
0.67
x
|
-
|
Nbr of stocks (in thousands)
|
25,314
|
25,314
|
25,314
|
25,314
|
24,922
|
24,802
|
-
|
-
|
Reference price
2 |
97.30
|
83.60
|
122.8
|
9.540
|
7.630
|
7.670
|
7.670
|
7.670
|
Announcement Date
|
2/28/20
|
2/26/21
|
2/28/22
|
2/27/23
|
2/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,625
|
3,222
|
3,636
|
1,167
|
1,248
|
1,193
|
1,230
|
1,255
|
EBITDA
1 |
451.2
|
414.7
|
537.8
|
63.13
|
49.53
|
60.46
|
62.92
|
76.5
|
EBIT
1 |
177.7
|
119.5
|
206.5
|
42.26
|
28.18
|
34.34
|
44.79
|
57.3
|
Operating Margin
|
4.9%
|
3.71%
|
5.68%
|
3.62%
|
2.26%
|
2.88%
|
3.64%
|
4.57%
|
Earnings before Tax (EBT)
1 |
170
|
85.14
|
195
|
47.36
|
31.03
|
37.85
|
45.84
|
-
|
Net income
1 |
133.4
|
64.02
|
150
|
229.4
|
22.78
|
25.18
|
33.72
|
48
|
Net margin
|
3.68%
|
1.99%
|
4.13%
|
19.65%
|
1.82%
|
2.11%
|
2.74%
|
3.82%
|
EPS
2 |
5.270
|
2.530
|
5.930
|
9.150
|
0.9100
|
1.005
|
1.342
|
1.930
|
Free Cash Flow
1 |
-7.301
|
204.4
|
442
|
51.32
|
-19.45
|
34.05
|
33.05
|
-
|
FCF margin
|
-0.2%
|
6.35%
|
12.16%
|
4.4%
|
-1.56%
|
2.86%
|
2.69%
|
-
|
FCF Conversion (EBITDA)
|
-
|
49.3%
|
82.18%
|
81.3%
|
-
|
56.32%
|
52.53%
|
-
|
FCF Conversion (Net income)
|
-
|
319.33%
|
294.64%
|
22.37%
|
-
|
135.23%
|
98.01%
|
-
|
Dividend per Share
2 |
2.000
|
1.000
|
-
|
0.4000
|
0.4000
|
0.3040
|
0.4420
|
0.6400
|
Announcement Date
|
2/28/20
|
2/26/21
|
2/28/22
|
2/27/23
|
2/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S2
|
2021 S1
|
2022 S1
|
2022 S2
|
---|
Net sales
1 |
1,731
|
1,630
|
-
|
581
|
EBITDA
|
254.9
|
206.5
|
-
|
-
|
EBIT
1 |
100.2
|
64.15
|
-
|
25.15
|
Operating Margin
|
5.79%
|
3.94%
|
-
|
4.33%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
Net income
|
55.59
|
42.62
|
204.4
|
-
|
Net margin
|
3.21%
|
2.62%
|
-
|
-
|
EPS
|
2.200
|
1.680
|
8.080
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/26/21
|
8/31/21
|
8/31/22
|
2/27/23
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
798
|
601
|
506
|
48.9
|
93.3
|
44.6
|
20.8
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
78.1
|
Leverage (Debt/EBITDA)
|
1.769
x
|
1.45
x
|
0.9403
x
|
0.7746
x
|
1.884
x
|
0.7381
x
|
0.3303
x
|
-
|
Free Cash Flow
1 |
-7.3
|
204
|
442
|
51.3
|
-19.4
|
34.1
|
33.1
|
-
|
ROE (net income / shareholders' equity)
|
7.7%
|
3.62%
|
8.06%
|
3.56%
|
9.87%
|
9.8%
|
11.7%
|
-
|
ROA (Net income/ Total Assets)
|
2.65%
|
1.25%
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
5,031
|
5,125
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
69.10
|
70.60
|
76.50
|
8.960
|
9.510
|
10.50
|
11.50
|
-
|
Cash Flow per Share
2 |
17.50
|
16.50
|
18.00
|
2.790
|
0.0100
|
1.810
|
2.300
|
2.710
|
Capex
1 |
451
|
214
|
14.6
|
18.6
|
19.7
|
20.8
|
21.1
|
19.7
|
Capex / Sales
|
12.45%
|
6.64%
|
0.4%
|
1.59%
|
1.58%
|
1.74%
|
1.71%
|
1.57%
|
Announcement Date
|
2/28/20
|
2/26/21
|
2/28/22
|
2/27/23
|
2/27/24
|
-
|
-
|
-
|
Last Close Price
7.67
EUR Average target price
9.4
EUR Spread / Average Target +22.56% Consensus |
1st Jan change
|
Capi.
|
---|
| +0.92% | 203M | | -4.38% | 47.86B | | +10.25% | 23.94B | | +1.83% | 17.68B | | +13.06% | 14.58B | | +16.96% | 12.52B | | +0.73% | 6.2B | | +12.71% | 6.16B | | +7.89% | 6.11B | | +9.62% | 5.96B |
Other Homebuilding
|