Market Closed -
Euronext Bruxelles
11:35:22 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
13.22
EUR
|
+0.76%
|
|
-0.15%
|
-7.29%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
390.3
|
601.5
|
648.5
|
693.4
|
437.2
|
489
|
489
|
-
|
Enterprise Value (EV)
1 |
599.7
|
872.1
|
1,005
|
1,136
|
1,023
|
527.5
|
1,072
|
1,078
|
P/E ratio
|
23.4
x
|
32.2
x
|
31.3
x
|
11.2
x
|
4.93
x
|
-91.6
x
|
15.8
x
|
8.64
x
|
Yield
|
3.56%
|
2.61%
|
2.97%
|
3.38%
|
6.35%
|
7.62%
|
7.68%
|
7.83%
|
Capitalization / Revenue
|
15.5
x
|
20.4
x
|
17.9
x
|
16
x
|
8.04
x
|
8
x
|
6.9
x
|
6.49
x
|
EV / Revenue
|
23.8
x
|
29.6
x
|
27.8
x
|
26.3
x
|
18.8
x
|
8
x
|
15.1
x
|
14.3
x
|
EV / EBITDA
|
28
x
|
33.3
x
|
33.1
x
|
32.2
x
|
24.1
x
|
10
x
|
18.8
x
|
18
x
|
EV / FCF
|
-69,086
x
|
-28.6
x
|
-86.9
x
|
-19.5
x
|
-7.88
x
|
-14.5
x
|
32.5
x
|
25.6
x
|
FCF Yield
|
-0%
|
-3.5%
|
-1.15%
|
-5.14%
|
-12.7%
|
-6.92%
|
3.07%
|
3.91%
|
Price to Book
|
1.69
x
|
2.26
x
|
1.75
x
|
1.45
x
|
0.78
x
|
0.74
x
|
0.79
x
|
0.77
x
|
Nbr of stocks (in thousands)
|
19,323
|
20,391
|
24,109
|
26,929
|
27,742
|
36,989
|
36,989
|
-
|
Reference price
2 |
20.20
|
29.50
|
26.90
|
25.75
|
15.76
|
13.22
|
13.22
|
13.22
|
Announcement Date
|
3/20/19
|
3/18/20
|
3/9/21
|
3/9/22
|
3/8/23
|
4/25/24
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
25.24
|
29.48
|
36.2
|
43.23
|
54.38
|
65.91
|
70.85
|
75.32
|
EBITDA
1 |
21.42
|
26.17
|
30.35
|
35.3
|
42.47
|
52.64
|
57
|
60
|
EBIT
1 |
27.79
|
36.03
|
30.35
|
35.3
|
42.47
|
52.64
|
58.9
|
62.9
|
Operating Margin
|
110.11%
|
122.2%
|
83.82%
|
81.66%
|
78.09%
|
79.87%
|
83.13%
|
83.5%
|
Earnings before Tax (EBT)
1 |
21.82
|
26.54
|
19.95
|
60.18
|
89.47
|
-8.227
|
33.9
|
49.75
|
Net income
1 |
16.65
|
18.7
|
19.86
|
59.65
|
88.66
|
-5.758
|
23
|
56.35
|
Net margin
|
65.99%
|
63.44%
|
54.87%
|
137.98%
|
163.05%
|
-8.74%
|
32.46%
|
74.81%
|
EPS
2 |
0.8619
|
0.9173
|
0.8598
|
2.298
|
3.196
|
-0.1557
|
0.8350
|
1.530
|
Free Cash Flow
1 |
-0.00868
|
-30.51
|
-11.57
|
-58.37
|
-129.8
|
-73.35
|
32.95
|
42.15
|
FCF margin
|
-0.03%
|
-103.5%
|
-31.95%
|
-135.02%
|
-238.75%
|
-111.69%
|
46.51%
|
55.96%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
57.81%
|
70.25%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
143.26%
|
74.8%
|
Dividend per Share
2 |
0.7200
|
0.7700
|
0.8000
|
0.8700
|
1.000
|
1.008
|
1.015
|
1.035
|
Announcement Date
|
3/20/19
|
3/18/20
|
3/9/21
|
3/9/22
|
3/8/23
|
4/25/24
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
1 |
209
|
271
|
357
|
443
|
586
|
571
|
583
|
590
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
9.775
x
|
10.34
x
|
11.75
x
|
12.54
x
|
13.8
x
|
10.88
x
|
10.23
x
|
9.825
x
|
Free Cash Flow
1 |
-0.01
|
-30.5
|
-11.6
|
-58.4
|
-130
|
-73.4
|
33
|
42.2
|
ROE (net income / shareholders' equity)
|
7.43%
|
10.9%
|
6.25%
|
14.1%
|
17%
|
5.9%
|
6%
|
6.2%
|
ROA (Net income/ Total Assets)
|
-
|
5.15%
|
3.01%
|
7.04%
|
8.37%
|
2.7%
|
3%
|
2.9%
|
Assets
1 |
-
|
363
|
661
|
847.3
|
1,060
|
37.04
|
766.7
|
1,943
|
Book Value Per Share
2 |
11.90
|
13.10
|
15.30
|
17.80
|
20.30
|
17.80
|
16.70
|
17.10
|
Cash Flow per Share
|
0.6800
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
13.4
|
63.9
|
132
|
96.7
|
169
|
-
|
-
|
-
|
Capex / Sales
|
53.27%
|
216.77%
|
364.29%
|
223.72%
|
310.79%
|
-
|
-
|
-
|
Announcement Date
|
3/20/19
|
3/18/20
|
3/9/21
|
3/9/22
|
3/8/23
|
4/25/24
|
-
|
-
|
Last Close Price
13.22
EUR Average target price
15.12
EUR Spread / Average Target +14.41% Consensus |
1st Jan change
|
Capi.
|
---|
| -7.29% | 522M | | +2.26% | 27.19B | | +6.51% | 24.68B | | +1.79% | 21.27B | | -0.41% | 15.85B | | -3.89% | 15.08B | | -10.90% | 14.84B | | +1.25% | 13.34B | | -0.99% | 12.48B | | -14.19% | 11.29B |
Residential REITs
|