|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
| Capitalization1 |
10 738 | 10 057 | 9 726 | 7 492 | - | - |
| Entreprise Value (EV)1 |
6 617 | 4 846 | 5 319 | 3 787 | 4 107 | 4 367 |
| P/E ratio |
15,1x | 17,5x | 13,7x | 34,4x | 15,2x | 14,1x |
| Yield |
1,18% | 1,75% | 2,17% | 1,44% | 2,13% | 2,46% |
| Capitalization / Revenue |
2,23x | 1,98x | 1,33x | 1,49x | 1,15x | 1,40x |
| EV / Revenue |
1,38x | 0,95x | 0,72x | 0,76x | 0,63x | 0,81x |
| EV / EBITDA |
15,2x | 6,45x | 5,86x | 10,1x | 6,40x | 7,14x |
| Price to Book |
2,76x | 2,36x | 2,20x | 1,62x | 1,50x | 1,40x |
| Nbr of stocks (in thousands) |
8 273 | 8 312 | 8 313 | 8 315 | - | - |
| Reference price (EUR) |
1 298 | 1 210 | 1 170 | 901 | 901 | 901 |
| Last update |
03/08/2018 | 02/28/2019 | 02/27/2020 | 11/26/2020 | 11/26/2020 | 11/26/2020 |
|
1 EUR in Million Estimates
|
|
| Income Statement Evolution | |
|
|
|
| Annual Income Statement Data |
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
| Net sales1 |
4 808 | 5 084 | 7 341 | 5 016 | 6 534 | 5 370 |
| EBITDA1 |
436 | 751 | 908 | 376 | 641 | 612 |
| Operating profit (EBIT)1 |
348 | 669 | 765 | 256 | 537 | 487 |
| Operating Margin |
7,25% | 13,2% | 10,4% | 5,10% | 8,22% | 9,06% |
| Pre-Tax Profit (EBT)1 |
976 | 767 | 959 | 265 | 619 | 571 |
| Net income1 |
709 | 573 | 713 | 248 | 489 | 580 |
| Net margin |
14,7% | 11,3% | 9,71% | 4,95% | 7,48% | 10,8% |
| EPS2 |
86,0 | 69,1 | 85,7 | 26,2 | 59,3 | 64,1 |
| Dividend per Share2 |
15,3 | 21,2 | 25,4 | 13,0 | 19,1 | 22,2 |
| Last update |
03/08/2018 | 02/28/2019 | 02/27/2020 | 12/01/2020 | 12/01/2020 | 11/26/2020 |
|
1 EUR in Million 2 EUR Estimates
|
|
|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
| Net Debt1 |
- | - | - | - | - | - |
| Net Cash position1 |
4 121 | 5 211 | 4 408 | 3 705 | 3 386 | 3 125 |
| Leverage (Debt / EBITDA) |
-9,46x | -6,94x | -4,85x | -9,85x | -5,28x | -5,11x |
| Free Cash Flow1 |
1 462 | 1 113 | -283 | -792 | -85,5 | 93,4 |
| ROE (Net Profit / Equities) |
13,5% | 17,0% | 18,7% | 6,34% | 11,6% | 11,3% |
| Shareholders' equity1 |
5 236 | 3 364 | 3 818 | 3 914 | 4 204 | 5 124 |
| ROA (Net Profit / Asset) |
3,38% | 4,25% | 5,02% | 1,20% | 2,30% | - |
| Assets1 |
20 975 | 13 490 | 14 194 | 20 676 | 21 242 | - |
| Book Value Per Share2 |
470 | 512 | 533 | 554 | 600 | 645 |
| Cash Flow per Share2 |
184 | 151 | -7,97 | -7,74 | 31,7 | 48,7 |
| Capex1 |
76,1 | 140 | 217 | 169 | 182 | 152 |
| Capex / Sales |
1,58% | 2,76% | 2,95% | 3,37% | 2,79% | 2,84% |
| Last update |
03/08/2018 | 02/28/2019 | 02/27/2020 | 12/01/2020 | 12/01/2020 | 11/26/2020 |
|
1 EUR in Million 2 EUR Estimates
|
|
|
|
|
|
Financial data source
© 2020 S&P Global Market Intelligence
|
|
|
Buffett's NetJets sees boost in 2021 from nervous wealthy fliers |
Capitalization (EUR) 7 492 069 082 Capitalization (USD) 9 051 672 202 Net sales (EUR) 7 340 518 000 Net sales (USD) 8 890 908 807 Number of employees 12 757 Sales / Employee (EUR) 575 411 Sales / Employee (USD) 696 944 Free-Float capitalization (EUR) 2 018 876 192 Free-Float capitalization (USD) 2 439 140 017 Avg. Exchange 20 sessions (EUR) 7 016 380 Avg. Exchange 20 sessions (USD) 8 498 310 Average Daily Capital Traded 0,09%
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Evolution Valeur d'Entreprise / EBITDA
|
Canada
Deutschland
France
Schweiz (DE)
United Kingdom
Report
