Market Closed -
Euronext Amsterdam
11:35:16 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
35.77
EUR
|
+5.89%
|
|
-0.03%
|
-40.66%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
328.8
|
1,792
|
1,915
|
1,827
|
1,309
|
776.9
|
-
|
-
|
Enterprise Value (EV)
1 |
348.1
|
1,760
|
1,886
|
1,822
|
1,309
|
809.9
|
772.4
|
739.4
|
P/E ratio
|
58.7
x
|
145
x
|
89.1
x
|
34.7
x
|
44.3
x
|
18.2
x
|
12.9
x
|
10.8
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
2.3
x
|
9.48
x
|
7.67
x
|
4.15
x
|
2.6
x
|
1.24
x
|
1.02
x
|
0.83
x
|
EV / Revenue
|
2.43
x
|
9.31
x
|
7.55
x
|
4.14
x
|
2.6
x
|
1.3
x
|
1.01
x
|
0.79
x
|
EV / EBITDA
|
27.5
x
|
72.2
x
|
51.2
x
|
23
x
|
22.9
x
|
10.2
x
|
7.24
x
|
6.02
x
|
EV / FCF
|
47
x
|
168
x
|
-1,648
x
|
-88.5
x
|
-
|
16.8
x
|
16
x
|
15
x
|
FCF Yield
|
2.13%
|
0.6%
|
-0.06%
|
-1.13%
|
-
|
5.96%
|
6.25%
|
6.65%
|
Price to Book
|
25.2
x
|
24.1
x
|
19.9
x
|
12.1
x
|
-
|
3.38
x
|
2.68
x
|
2.18
x
|
Nbr of stocks (in thousands)
|
20,000
|
21,695
|
21,695
|
21,695
|
21,720
|
21,720
|
-
|
-
|
Reference price
2 |
16.44
|
82.60
|
88.25
|
84.20
|
60.28
|
35.77
|
35.77
|
35.77
|
Announcement Date
|
2/19/20
|
2/17/21
|
2/16/22
|
2/15/23
|
2/13/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
143
|
189
|
249.7
|
439.9
|
504.5
|
624.5
|
764.6
|
936.9
|
EBITDA
1 |
12.65
|
24.38
|
36.8
|
79.37
|
57.07
|
79.27
|
106.6
|
122.8
|
EBIT
1 |
8.645
|
17.35
|
27.69
|
69.21
|
42.91
|
61.01
|
84.25
|
101.5
|
Operating Margin
|
6.05%
|
9.18%
|
11.09%
|
15.73%
|
8.51%
|
9.77%
|
11.02%
|
10.84%
|
Earnings before Tax (EBT)
1 |
7.819
|
16.58
|
26.7
|
66.77
|
38.48
|
57.95
|
77.65
|
102.9
|
Net income
1 |
5.625
|
11.99
|
21.45
|
53.05
|
29.68
|
42.86
|
60.67
|
72.45
|
Net margin
|
3.93%
|
6.34%
|
8.59%
|
12.06%
|
5.88%
|
6.86%
|
7.94%
|
7.73%
|
EPS
2 |
0.2800
|
0.5700
|
0.9900
|
2.430
|
1.360
|
1.962
|
2.783
|
3.321
|
Free Cash Flow
1 |
7.405
|
10.49
|
-1.144
|
-20.6
|
-
|
48.3
|
48.3
|
49.2
|
FCF margin
|
5.18%
|
5.55%
|
-0.46%
|
-4.68%
|
-
|
7.73%
|
6.32%
|
5.25%
|
FCF Conversion (EBITDA)
|
58.56%
|
43.05%
|
-
|
-
|
-
|
60.93%
|
45.29%
|
40.06%
|
FCF Conversion (Net income)
|
131.64%
|
87.54%
|
-
|
-
|
-
|
112.71%
|
79.61%
|
67.91%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/19/20
|
2/17/21
|
2/16/22
|
2/15/23
|
2/13/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q2
|
2022 S1
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 S2
|
2024 Q1
|
---|
Net sales
1 |
90.33
|
60.6
|
73.7
|
134.4
|
102.8
|
205.5
|
234.3
|
113.2
|
110.7
|
223.9
|
280.5
|
123.8
|
EBITDA
1 |
10.02
|
9.7
|
10.2
|
-
|
18.41
|
37.3
|
42.07
|
12.7
|
8.4
|
21.08
|
35.99
|
13.4
|
EBIT
|
6.572
|
-
|
-
|
-
|
-
|
32.4
|
36.81
|
-
|
-
|
14.31
|
28.61
|
-
|
Operating Margin
|
7.28%
|
-
|
-
|
-
|
-
|
15.77%
|
15.71%
|
-
|
-
|
6.39%
|
10.2%
|
-
|
Earnings before Tax (EBT)
|
6.218
|
-
|
-
|
14.54
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
4.896
|
-
|
-
|
12.43
|
-
|
24.55
|
28.5
|
-
|
-
|
9.38
|
20.3
|
-
|
Net margin
|
5.42%
|
-
|
-
|
9.25%
|
-
|
11.95%
|
12.16%
|
-
|
-
|
4.19%
|
7.24%
|
-
|
EPS
|
-
|
-
|
-
|
0.5800
|
-
|
1.130
|
1.300
|
-
|
-
|
0.4300
|
0.9300
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
8/26/20
|
11/11/21
|
2/16/22
|
2/16/22
|
8/25/22
|
8/25/22
|
2/15/23
|
5/17/23
|
8/23/23
|
8/23/23
|
2/13/24
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
19.3
|
-
|
-
|
-
|
-
|
33
|
-
|
-
|
Net Cash position
1 |
-
|
32.4
|
28.9
|
4.44
|
-
|
-
|
4.49
|
37.5
|
Leverage (Debt/EBITDA)
|
1.523
x
|
-
|
-
|
-
|
-
|
0.4164
x
|
-
|
-
|
Free Cash Flow
1 |
7.41
|
10.5
|
-1.14
|
-20.6
|
-
|
48.3
|
48.3
|
49.2
|
ROE (net income / shareholders' equity)
|
62.4%
|
27.5%
|
25.2%
|
43%
|
-
|
19.4%
|
22.5%
|
23.1%
|
ROA (Net income/ Total Assets)
|
8.87%
|
10.7%
|
-
|
-
|
-
|
9.33%
|
11.1%
|
12%
|
Assets
1 |
63.42
|
111.6
|
-
|
-
|
-
|
459.5
|
546.4
|
602.8
|
Book Value Per Share
2 |
0.6500
|
3.420
|
4.440
|
6.940
|
-
|
10.60
|
13.30
|
16.40
|
Cash Flow per Share
2 |
0.7000
|
0.9600
|
0.4800
|
0.0200
|
-
|
2.560
|
3.350
|
4.110
|
Capex
1 |
6.69
|
9.62
|
11.7
|
21
|
-
|
29.9
|
36.1
|
44.9
|
Capex / Sales
|
4.68%
|
5.09%
|
4.68%
|
4.78%
|
-
|
4.79%
|
4.72%
|
4.8%
|
Announcement Date
|
2/19/20
|
2/17/21
|
2/16/22
|
2/15/23
|
2/13/24
|
-
|
-
|
-
|
Last Close Price
35.77
EUR Average target price
61.3
EUR Spread / Average Target +71.37% Consensus |
1st Jan change
|
Capi.
|
---|
| -40.66% | 829M | | +0.43% | 9.6B | | +69.37% | 4.53B | | -1.05% | 3.72B | | +56.77% | 3.05B | | +18.05% | 2.81B | | +2.65% | 2.98B | | +37.04% | 2.95B | | -9.82% | 1.86B | | +5.01% | 1.71B |
Smart Grid & Electrical Transmission
|