|
Fiscal Period: December
|
2017 |
2020 |
2021 |
2022 |
2023 |
2024 |
Capitalization1 |
648 | 1 865 | 2 629 | 1 739 | 1 860 | - |
Enterprise Value (EV)1 |
1 399 | 1 865 | 4 325 | 1 739 | 3 645 | 3 607 |
P/E ratio |
6,47x | 6,69x | 3,92x | 18,0x | -42,9x | 23,2x |
Yield |
2,54% | - | 2,23% | 3,96% | 3,70% | 3,76% |
Capitalization / Revenue |
8,58x | - | 14,2x | 8,79x | 10,2x | 9,74x |
EV / Revenue |
18,5x | - | 23,3x | 8,79x | 19,9x | 18,9x |
EV / EBITDA |
20,4x | - | 29,4x | 11,6x | 22,1x | 21,0x |
Enterprise Value (EV) / FCF |
-17,7x | - | 41,9x | -54,8x | -180x | 34,4x |
FCF Yield |
-5,66% | - | 2,39% | -1,83% | -0,55% | 2,91% |
Price to Book |
- | - | - | - | - | - |
Nbr of stocks (in thousands) |
16 163 | 22 308 | 22 587 | 22 940 | 22 940 | - |
Reference price (EUR) |
40,1 | 83,6 | 116 | 75,8 | 81,1 | 81,1 |
Announcement Date |
01/17/2018 | 01/20/2021 | 01/19/2022 | 01/19/2023 | - | - |
1 EUR in Million |
|
|
Income Statement Evolution (Annual data) |
|
Fiscal Period: December
|
2017 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net sales1 |
75,6 | - | 186 | 198 | 183 | 191 |
EBITDA1 |
68,5 | - | 147 | 151 | 165 | 172 |
Operating profit (EBIT)1 |
68,5 | - | 147 | 117 | -15,8 | 113 |
Operating Margin |
90,6% | - | 79,2% | 59,0% | -8,63% | 59,2% |
Pre-Tax Profit (EBT) |
- | - | - | - | - | - |
Net income1 |
91,7 | 279 | 668 | 95,1 | -43,2 | 81,0 |
Net margin |
121% | - | 360% | 48,1% | -23,6% | 42,4% |
EPS2 |
6,20 | 12,5 | 29,7 | 4,20 | -1,89 | 3,49 |
Free Cash Flow1 |
-79,3 | - | 103 | -67,3 | -20,2 | 105 |
FCF margin |
-105% | - | 55,6% | -40,8% | -11,0% | 55,0% |
FCF Conversion |
-116% | - | 70,2% | -44,9% | -12,2% | 61,0% |
Dividend per Share2 |
1,02 | - | 2,60 | 3,00 | 3,00 | 3,05 |
Announcement Date |
01/17/2018 | 01/20/2021 | 01/19/2022 | 01/19/2023 | - | - |
1 EUR in Million 2 EUR |
|
|
|
Fiscal Period: December
|
2017 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Debt1 |
751 | - | 1 696 | 1 827 | 1 785 | 1 747 |
Net Cash position1 |
- | - | - | - | - | - |
Leverage (Debt / EBITDA) |
11,0x | - | 11,5x | 12,2x | 10,8x | 10,2x |
Free Cash Flow1 |
-79,3 | - | 103 | -67,3 | -20,2 | 105 |
ROE (Net Profit / Equities) |
10,8% | - | 6,22% | 5,40% | 5,80% | 6,20% |
Shareholders' equity1 |
851 | - | 10 748 | 2 759 | -745 | 1 306 |
ROA (Net Profit / Asset) |
- | - | 16,9% | 2,60% | 3,00% | 3,10% |
Assets1 |
- | - | 3 947 | 5 731 | -1 440 | 2 613 |
Book Value Per Share |
- | - | - | - | - | - |
Cash Flow per Share |
- | - | - | - | - | - |
Capex |
- | - | - | - | - | - |
Capex / Sales |
- | - | - | - | - | - |
Announcement Date |
01/17/2018 | 01/20/2021 | 01/19/2022 | - | - | - |
1 EUR in Million |
|
| |
|
Capitalization (EUR) |
1 860 404 804 |
Capitalization (USD) |
1 995 928 338 |
Net sales (EUR) |
185 600 000 |
Net sales (USD) |
199 120 266 |
Number of employees |
26 |
Sales / Employee (EUR) |
7 138 462 |
Sales / Employee (USD) |
7 658 472 |
Free-Float |
43,8% |
Free-Float capitalization (EUR) |
814 723 880 |
Free-Float capitalization (USD) |
874 073 468 |
Avg. Exchange 20 sessions (EUR) |
813 621 |
Avg. Exchange 20 sessions (USD) |
872 891 |
Average Daily Capital Traded |
0,04% |
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
|