|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Capitalization1 |
2 616 | 1 598 | 1 217 | 1 136 | 2 064 | 2 685 | - | - |
Enterprise Value (EV)1 |
3 170 | 2 315 | 2 521 | 2 469 | 3 000 | 3 199 | 3 251 | 2 619 |
P/E ratio |
12,9x | 33,0x | -6,61x | -1,69x | 6,90x | 2,53x | 8,20x | 5,91x |
Yield |
2,32% | 0,99% | - | - | 3,47% | 4,19% | 2,18% | 2,85% |
Capitalization / Revenue |
0,72x | 0,42x | 0,33x | 0,32x | 0,56x | 0,53x | 0,58x | 0,59x |
EV / Revenue |
0,87x | 0,61x | 0,69x | 0,69x | 0,82x | 0,63x | 0,70x | 0,58x |
EV / EBITDA |
3,64x | 2,75x | 4,00x | 6,20x | 2,85x | 1,69x | 2,56x | 2,28x |
Price to Book |
1,55x | 1,00x | 0,87x | 1,49x | 1,89x | 2,00x | 1,72x | 1,37x |
Nbr of stocks (in thousands) |
26 420 | 26 486 | 26 541 | 26 459 | 28 683 | 26 558 | - | - |
Reference price (EUR) |
99,0 | 60,4 | 45,8 | 42,9 | 72,0 | 101 | 101 | 101 |
Announcement Date |
02/20/2018 | 02/20/2019 | 02/19/2020 | 02/16/2021 | 02/23/2022 | - | - | - |
1 EUR in Million |
|
|
Income Statement Evolution (Annual data) |
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net sales1 |
3 652 | 3 825 | 3 671 | 3 553 | 3 668 | 5 113 | 4 646 | 4 534 |
EBITDA1 |
871 | 843 | 630 | 398 | 1 051 | 1 888 | 1 270 | 1 147 |
Operating profit (EBIT)1 |
608 | 581 | 223 | 106 | 784 | 1 726 | 952 | 819 |
Operating Margin |
16,6% | 15,2% | 6,07% | 2,98% | 21,4% | 33,8% | 20,5% | 18,1% |
Pre-Tax Profit (EBT)1 |
449 | 367 | 82,0 | -555 | 889 | 1 662 | 573 | 958 |
Net income1 |
203 | 53,0 | -184 | -675 | 298 | 1 108 | 343 | 276 |
Net margin |
5,56% | 1,39% | -5,01% | -19,0% | 8,12% | 21,7% | 7,39% | 6,09% |
EPS2 |
7,67 | 1,83 | -6,93 | -25,5 | 10,4 | 40,0 | 12,3 | 17,1 |
Dividend per Share2 |
2,30 | 0,60 | - | - | 2,50 | 4,24 | 2,21 | 2,88 |
Announcement Date |
02/20/2018 | 02/20/2019 | 02/19/2020 | 02/16/2021 | 02/23/2022 | - | - | - |
1 EUR in Million 2 EUR |
|
|
Income Statement Evolution (Quarterly data) |
|
Fiscal Period: December
|
2018 S1 |
2018 S2 |
2019 S1 |
2019 S2 |
2020 Q1 |
2020 Q2 |
2020 S1 |
2020 Q4 |
2020 S2 |
2021 S1 |
2021 S2 |
2022 S1 |
Net sales1 |
1 813 | 2 012 | 1 809 | 1 862 | 771 | 916 | 1 687 | 1 016 | 1 866 | 1 878 | 1 790 | 2 635 |
EBITDA |
432 | 411 | 307 | 323 | - | - | 120 | - | 278 | 293 | 758 | 982 |
Operating profit (EBIT) |
294 | - | 169 | 54,0 | - | - | -32,0 | - | 137 | 159 | 625 | 853 |
Operating Margin |
16,2% | - | 9,34% | 2,90% | - | - | -1,90% | - | 7,34% | 8,47% | 34,9% | 32,4% |
Pre-Tax Profit (EBT) |
- | - | - | - | - | - | - | - | - | - | - | - |
Net income |
- | - | - | - | - | - | -623 | - | -52,0 | 53,0 | - | 677 |
Net margin |
- | - | - | - | - | - | -36,9% | - | -2,79% | 2,82% | - | 25,7% |
EPS |
- | - | - | - | - | - | - | - | - | - | - | - |
Dividend per Share |
- | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date |
07/24/2018 | 02/20/2019 | 07/24/2019 | 02/19/2020 | 04/29/2020 | 07/29/2020 | 07/29/2020 | 02/16/2021 | 02/16/2021 | 07/28/2021 | 02/23/2022 | 07/27/2022 |
1 EUR in Million |
|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Debt1 |
554 | 717 | 1 304 | 1 333 | 936 | 514 | 566 | - |
Net Cash position1 |
- | - | - | - | - | - | - | 65,7 |
Leverage (Debt / EBITDA) |
0,64x | 0,85x | 2,07x | 3,35x | 0,89x | 0,27x | 0,45x | -0,06x |
Free Cash Flow1 |
457 | 150 | -337 | -51,0 | 401 | 900 | 641 | 523 |
ROE (Net Profit / Equities) |
12,7% | 5,38% | -4,39% | -62,4% | 26,0% | 76,2% | 18,4% | 17,9% |
Shareholders' equity1 |
1 604 | 986 | 4 187 | 1 081 | 1 146 | 1 454 | 1 862 | 1 540 |
ROA (Net Profit / Asset) |
- | - | - | - | - | - | - | - |
Assets1 |
- | - | - | - | - | - | - | - |
Book Value Per Share2 |
64,0 | 60,5 | 52,7 | 28,9 | 38,1 | 50,5 | 58,6 | 74,0 |
Cash Flow per Share2 |
26,0 | 15,5 | 3,24 | 11,7 | 24,9 | 52,9 | 38,2 | 52,9 |
Capex1 |
230 | 281 | 423 | 360 | 312 | 466 | 372 | 355 |
Capex / Sales |
6,30% | 7,35% | 11,5% | 10,1% | 8,51% | 9,11% | 8,01% | 7,83% |
Announcement Date |
02/20/2018 | 02/20/2019 | 02/19/2020 | 02/16/2021 | 02/23/2022 | - | - | - |
1 EUR in Million 2 EUR |
|
| |
|
Capitalization (EUR) |
2 685 010 059 |
Capitalization (USD) |
2 779 225 814 |
Net sales (EUR) |
3 668 000 000 |
Net sales (USD) |
3 796 708 415 |
Number of employees |
13 500 |
Sales / Employee (EUR) |
271 704 |
Sales / Employee (USD) |
281 238 |
Free-Float |
28,1% |
Free-Float capitalization (EUR) |
753 661 996 |
Free-Float capitalization (USD) |
780 107 646 |
Avg. Exchange 20 sessions (EUR) |
30 199 |
Avg. Exchange 20 sessions (USD) |
31 259 |
Average Daily Capital Traded |
0,00% |
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
|