Real-time Estimate
Tradegate
04:07:05 2024-05-14 am EDT
|
5-day change
|
1st Jan Change
|
17.7
EUR
|
+0.03%
|
|
+2.55%
|
-5.14%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
7,358
|
5,481
|
8,505
|
5,044
|
6,132
|
5,813
|
-
|
-
|
Enterprise Value (EV)
1 |
7,358
|
5,481
|
8,505
|
5,044
|
6,132
|
5,813
|
5,813
|
5,813
|
P/E ratio
|
6.32
x
|
7.51
x
|
6.65
x
|
1.43
x
|
2.69
x
|
2.92
x
|
3.16
x
|
3.24
x
|
Yield
|
4.47%
|
2.88%
|
4.44%
|
5.21%
|
-
|
6.57%
|
7.73%
|
8.49%
|
Capitalization / Revenue
|
1.42
x
|
1.06
x
|
1.53
x
|
0.52
x
|
0.68
x
|
0.7
x
|
0.75
x
|
0.76
x
|
EV / Revenue
|
1.42
x
|
1.06
x
|
1.53
x
|
0.52
x
|
0.68
x
|
0.7
x
|
0.75
x
|
0.76
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.62
x
|
0.41
x
|
0.66
x
|
0.29
x
|
-
|
0.31
x
|
0.29
x
|
0.27
x
|
Nbr of stocks (in thousands)
|
328,617
|
328,617
|
328,617
|
328,617
|
328,421
|
328,431
|
-
|
-
|
Reference price
2 |
22.39
|
16.68
|
25.88
|
15.35
|
18.67
|
17.70
|
17.70
|
17.70
|
Announcement Date
|
2/28/20
|
2/5/21
|
2/2/22
|
2/1/23
|
1/31/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
5,191
|
5,195
|
5,570
|
9,710
|
9,065
|
8,271
|
7,800
|
7,698
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
2,382
|
2,246
|
2,592
|
6,158
|
5,158
|
3,743
|
3,506
|
3,332
|
Operating Margin
|
45.89%
|
43.23%
|
46.54%
|
63.42%
|
56.9%
|
45.25%
|
44.94%
|
43.28%
|
Earnings before Tax (EBT)
1 |
1,767
|
1,233
|
1,790
|
4,203
|
3,576
|
2,646
|
2,737
|
2,623
|
Net income
1 |
1,227
|
804
|
1,372
|
3,174
|
2,386
|
2,069
|
1,971
|
1,840
|
Net margin
|
23.64%
|
15.48%
|
24.63%
|
32.69%
|
26.32%
|
25.02%
|
25.27%
|
23.91%
|
EPS
2 |
3.540
|
2.220
|
3.890
|
10.76
|
6.930
|
6.065
|
5.608
|
5.469
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
1.000
|
0.4800
|
1.150
|
0.8000
|
-
|
1.162
|
1.369
|
1.502
|
Announcement Date
|
2/28/20
|
2/5/21
|
2/2/22
|
2/1/23
|
1/31/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
1,618
|
1,881
|
2,269
|
-
|
2,700
|
2,861
|
2,459
|
2,197
|
2,247
|
2,162
|
2,201
|
2,201
|
2,164
|
2,118
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
763
|
1,089
|
1,412
|
2,500
|
1,775
|
1,882
|
1,509
|
1,152
|
1,369
|
1,128
|
1,263
|
-
|
-
|
-
|
Operating Margin
|
47.16%
|
57.89%
|
62.23%
|
-
|
65.74%
|
65.78%
|
61.37%
|
52.44%
|
60.93%
|
52.17%
|
57.38%
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
406
|
508
|
1,082
|
-
|
1,453
|
1,160
|
877
|
838
|
1,216
|
645
|
952
|
904.1
|
925
|
-4.671
|
Net income
1 |
317
|
442
|
1,270
|
-
|
1,089
|
826
|
657
|
627
|
947
|
272
|
664
|
595.7
|
622.4
|
-263.5
|
Net margin
|
19.59%
|
23.5%
|
55.97%
|
-
|
40.33%
|
28.87%
|
26.72%
|
28.54%
|
42.15%
|
12.58%
|
30.17%
|
27.07%
|
28.75%
|
-12.44%
|
EPS
2 |
0.9000
|
1.270
|
3.790
|
-
|
3.240
|
2.450
|
1.920
|
1.480
|
2.130
|
1.400
|
-
|
1.811
|
1.892
|
-0.8010
|
Dividend per Share
2 |
1.150
|
-
|
-
|
-
|
-
|
0.8000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/2/22
|
5/4/22
|
8/1/22
|
8/1/22
|
10/30/22
|
2/1/23
|
5/4/23
|
8/1/23
|
11/3/23
|
1/31/24
|
5/2/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
11%
|
6.8%
|
10.9%
|
26.8%
|
14.8%
|
9.45%
|
9.92%
|
9.16%
|
ROA (Net income/ Total Assets)
|
1.21%
|
0.51%
|
0.77%
|
1.82%
|
1.18%
|
0.83%
|
0.92%
|
0.72%
|
Assets
1 |
101,507
|
159,082
|
179,019
|
174,655
|
202,650
|
249,287
|
215,040
|
257,387
|
Book Value Per Share
2 |
35.90
|
41.00
|
39.00
|
53.70
|
-
|
57.10
|
61.40
|
65.40
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/28/20
|
2/5/21
|
2/2/22
|
2/1/23
|
1/31/24
|
-
|
-
|
-
|
Last Close Price
17.7
EUR Average target price
22.14
EUR Spread / Average Target +25.07% Consensus |
1st Jan change
|
Capi.
|
---|
| -5.14% | 6.27B | | +16.83% | 571B | | +13.48% | 299B | | +17.80% | 252B | | +24.46% | 214B | | +20.00% | 183B | | +23.83% | 170B | | +10.97% | 163B | | +6.70% | 148B | | -14.47% | 132B |
Other Banks
|