Delayed
Irish S.E.
11:30:04 2017-12-08 am EST
|
5-day change
|
1st Jan Change
|
5.407
EUR
|
-0.73%
|
|
-0.24%
|
-.--%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
8,431
|
4,563
|
5,809
|
9,667
|
10,161
|
12,069
|
-
|
-
|
Enterprise Value (EV)
1 |
8,431
|
4,563
|
5,809
|
9,667
|
10,161
|
12,069
|
12,069
|
12,069
|
P/E ratio
|
25.7
x
|
-5.6
x
|
10
x
|
13.9
x
|
5.13
x
|
7.01
x
|
7.29
x
|
7.07
x
|
Yield
|
2.58%
|
-
|
2.1%
|
1.71%
|
-
|
5.99%
|
6.35%
|
6.78%
|
Capitalization / Revenue
|
3.13
x
|
1.92
x
|
2.44
x
|
3.34
x
|
2.14
x
|
2.66
x
|
2.79
x
|
2.84
x
|
EV / Revenue
|
3.13
x
|
1.92
x
|
2.44
x
|
3.34
x
|
2.14
x
|
2.66
x
|
2.79
x
|
2.84
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.61
x
|
0.34
x
|
0.43
x
|
0.87
x
|
-
|
0.86
x
|
0.8
x
|
0.75
x
|
Nbr of stocks (in thousands)
|
2,714,381
|
2,714,381
|
2,714,381
|
2,673,428
|
2,618,754
|
2,420,520
|
-
|
-
|
Reference price
2 |
3.106
|
1.681
|
2.140
|
3.616
|
3.880
|
4.986
|
4.986
|
4.986
|
Announcement Date
|
3/6/20
|
3/5/21
|
3/3/22
|
3/8/23
|
3/6/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,695
|
2,371
|
2,384
|
2,895
|
4,741
|
4,541
|
4,327
|
4,250
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,087
|
729
|
688
|
1,081
|
2,730
|
2,318
|
2,083
|
2,147
|
Operating Margin
|
40.33%
|
30.75%
|
28.86%
|
37.34%
|
57.58%
|
51.04%
|
48.14%
|
50.52%
|
Earnings before Tax (EBT)
1 |
499
|
-931
|
629
|
880
|
2,394
|
2,140
|
1,904
|
1,879
|
Net income
1 |
327
|
-769
|
647
|
767
|
2,061
|
1,738
|
1,538
|
1,514
|
Net margin
|
12.13%
|
-32.43%
|
27.14%
|
26.49%
|
43.47%
|
38.27%
|
35.55%
|
35.62%
|
EPS
2 |
0.1210
|
-0.3000
|
0.2140
|
0.2610
|
0.7570
|
0.7109
|
0.6843
|
0.7050
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.0800
|
-
|
0.0450
|
0.0620
|
-
|
0.2986
|
0.3167
|
0.3381
|
Announcement Date
|
3/6/20
|
3/5/21
|
3/3/22
|
3/8/23
|
3/6/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Net sales
1 |
1,292
|
1,187
|
1,184
|
1,171
|
1,213
|
1,274
|
1,621
|
2,209
|
2,532
|
2,391
|
2,284
|
2,230
|
2,245
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
520
|
302
|
427
|
373
|
-
|
391
|
-
|
1,205
|
1,525
|
-
|
-
|
-
|
-
|
Operating Margin
|
40.25%
|
25.44%
|
36.06%
|
31.85%
|
-
|
30.69%
|
-
|
54.55%
|
60.23%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
63
|
-909
|
-22
|
291
|
-
|
537
|
-
|
987
|
1,407
|
-
|
-
|
-
|
-
|
Net income
|
-16
|
-718
|
-51
|
275
|
-
|
477
|
290
|
856
|
1,205
|
-
|
-
|
-
|
-
|
Net margin
|
-1.24%
|
-60.49%
|
-4.31%
|
23.48%
|
-
|
37.44%
|
17.89%
|
38.75%
|
47.59%
|
-
|
-
|
-
|
-
|
EPS
|
-0.005000
|
-0.2700
|
-0.0300
|
0.0890
|
-
|
0.1650
|
-
|
0.3100
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
0.0800
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/6/20
|
8/6/20
|
3/5/21
|
8/4/21
|
3/3/22
|
7/29/22
|
3/8/23
|
7/28/23
|
3/6/24
|
-
|
-
|
-
|
-
|
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)
|
2.37%
|
-5.66%
|
4.78%
|
6.47%
|
-
|
13%
|
11.3%
|
10.8%
|
ROA (Net income/ Total Assets)
|
0.34%
|
-0.74%
|
0.54%
|
0.6%
|
-
|
1.26%
|
1.09%
|
1.11%
|
Assets
1 |
95,058
|
104,474
|
119,131
|
128,821
|
-
|
138,443
|
141,714
|
136,595
|
Book Value Per Share
2 |
5.060
|
4.940
|
5.030
|
4.170
|
-
|
5.820
|
6.200
|
6.630
|
Cash Flow per Share
2 |
-
|
-
|
-
|
-
|
-
|
0.8500
|
0.7800
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/6/20
|
3/5/21
|
3/3/22
|
3/8/23
|
3/6/24
|
-
|
-
|
-
|
Last Close Price
4.986
EUR Average target price
5.975
EUR Spread / Average Target +19.84% Consensus |
1st Jan change
|
Capi.
|
---|
| +18.47% | 579B | | +14.32% | 301B | | +17.02% | 250B | | +25.74% | 216B | | +19.57% | 180B | | +23.83% | 168B | | +11.46% | 165B | | +6.22% | 147B | | -15.86% | 133B |
Other Banks
|