Real-time Estimate
Tradegate
07:31:38 2024-05-21 am EDT
|
5-day change
|
1st Jan Change
|
27.6
EUR
|
+0.43%
|
|
+1.11%
|
-1.72%
|
Fiscal Period: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
4,221
|
9,140
|
8,609
|
10,379
|
12,049
|
11,985
|
-
|
-
|
Enterprise Value (EV)
1 |
5,136
|
10,286
|
9,842
|
10,926
|
12,049
|
13,223
|
12,809
|
12,239
|
P/E ratio
|
49.3
x
|
15.1
x
|
9.56
x
|
13.4
x
|
12.5
x
|
15.7
x
|
12.1
x
|
9.32
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.17
x
|
0.38
x
|
0.33
x
|
0.34
x
|
0.46
x
|
0.46
x
|
0.44
x
|
0.42
x
|
EV / Revenue
|
0.21
x
|
0.43
x
|
0.38
x
|
0.36
x
|
0.46
x
|
0.51
x
|
0.47
x
|
0.43
x
|
EV / EBITDA
|
3.88
x
|
6.88
x
|
6.02
x
|
5.87
x
|
6.95
x
|
7.32
x
|
6.69
x
|
5.94
x
|
EV / FCF
|
-2.57
x
|
-49.7
x
|
16.9
x
|
34.7
x
|
-
|
15.9
x
|
15.4
x
|
12.5
x
|
FCF Yield
|
-38.8%
|
-2.01%
|
5.9%
|
2.88%
|
-
|
6.31%
|
6.5%
|
8.03%
|
Price to Book
|
1.51
x
|
2.62
x
|
2.07
x
|
1.94
x
|
-
|
2.38
x
|
1.98
x
|
1.68
x
|
Nbr of stocks (in thousands)
|
503,992
|
499,172
|
464,086
|
451,081
|
421,163
|
401,641
|
-
|
-
|
Reference price
2 |
8.375
|
18.31
|
18.55
|
23.01
|
28.61
|
29.84
|
29.84
|
29.84
|
Announcement Date
|
5/7/20
|
5/5/21
|
5/4/22
|
5/10/23
|
5/1/24
|
-
|
-
|
-
|
Fiscal Period: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
24,210
|
24,124
|
26,041
|
30,346
|
26,415
|
25,865
|
27,366
|
28,604
|
EBITDA
1 |
1,323
|
1,494
|
1,636
|
1,861
|
1,734
|
1,807
|
1,915
|
2,060
|
EBIT
1 |
898
|
1,031
|
1,169
|
1,442
|
1,267
|
1,372
|
1,501
|
1,626
|
Operating Margin
|
3.71%
|
4.27%
|
4.49%
|
4.75%
|
4.8%
|
5.3%
|
5.48%
|
5.68%
|
Earnings before Tax (EBT)
1 |
158.5
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
87.58
|
613
|
936
|
793
|
1,006
|
804.4
|
1,011
|
1,148
|
Net margin
|
0.36%
|
2.54%
|
3.59%
|
2.61%
|
3.81%
|
3.11%
|
3.7%
|
4.01%
|
EPS
2 |
0.1700
|
1.210
|
1.940
|
1.720
|
2.280
|
1.898
|
2.476
|
3.203
|
Free Cash Flow
1 |
-1,995
|
-207
|
581
|
315
|
-
|
834
|
832.5
|
983
|
FCF margin
|
-8.24%
|
-0.86%
|
2.23%
|
1.04%
|
-
|
3.22%
|
3.04%
|
3.44%
|
FCF Conversion (EBITDA)
|
-
|
-
|
35.51%
|
16.93%
|
-
|
46.15%
|
43.47%
|
47.71%
|
FCF Conversion (Net income)
|
-
|
-
|
62.07%
|
39.72%
|
-
|
103.68%
|
82.32%
|
85.61%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
5/7/20
|
5/5/21
|
5/4/22
|
5/10/23
|
5/1/24
|
-
|
-
|
-
|
Fiscal Period: Maart |
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
2026 Q1
|
---|
Net sales
1 |
6,619
|
6,851
|
7,347
|
7,766
|
7,756
|
7,477
|
7,336
|
7,471
|
7,103
|
6,169
|
5,896
|
6,301
|
6,734
|
6,834
|
6,879
|
EBITDA
1 |
413
|
416
|
454
|
498
|
496
|
474
|
490
|
566
|
607
|
483
|
385.4
|
449.2
|
492.4
|
519.3
|
-
|
EBIT
1 |
298
|
295
|
330
|
375
|
372
|
364
|
377
|
439
|
477
|
333
|
261.1
|
325.1
|
386.5
|
399.4
|
375.3
|
Operating Margin
|
4.5%
|
4.31%
|
4.49%
|
4.83%
|
4.8%
|
4.87%
|
5.14%
|
5.88%
|
6.72%
|
5.4%
|
4.43%
|
5.16%
|
5.74%
|
5.84%
|
5.46%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
325
|
307
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
227
|
168
|
189
|
232
|
230
|
142
|
186
|
228
|
197
|
395
|
61.4
|
127
|
189.4
|
185
|
220
|
Net margin
|
3.43%
|
2.45%
|
2.57%
|
2.99%
|
2.97%
|
1.9%
|
2.54%
|
3.05%
|
2.77%
|
6.4%
|
1.04%
|
2.02%
|
2.81%
|
2.71%
|
3.2%
|
EPS
2 |
0.4800
|
0.3600
|
0.4000
|
0.5000
|
0.5000
|
0.3100
|
0.4100
|
0.5100
|
0.4500
|
0.9300
|
0.2356
|
0.4340
|
0.5585
|
0.6083
|
0.5400
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/26/22
|
5/4/22
|
7/27/22
|
10/26/22
|
1/25/23
|
5/10/23
|
7/26/23
|
10/25/23
|
1/31/24
|
5/1/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net Debt
1 |
916
|
1,146
|
1,233
|
547
|
-
|
1,238
|
824
|
254
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.692
x
|
0.7671
x
|
0.7537
x
|
0.2939
x
|
-
|
0.6852
x
|
0.4301
x
|
0.1231
x
|
Free Cash Flow
1 |
-1,995
|
-207
|
581
|
315
|
-
|
834
|
833
|
983
|
ROE (net income / shareholders' equity)
|
21.8%
|
25.4%
|
24.7%
|
22.1%
|
-
|
18.3%
|
19.4%
|
19.2%
|
ROA (Net income/ Total Assets)
|
4.65%
|
5.39%
|
5.32%
|
5.16%
|
-
|
5.2%
|
5.47%
|
5.88%
|
Assets
1 |
1,885
|
11,383
|
17,581
|
15,383
|
-
|
15,463
|
18,495
|
19,534
|
Book Value Per Share
2 |
5.560
|
6.980
|
8.970
|
11.90
|
-
|
12.50
|
15.10
|
17.70
|
Cash Flow per Share
2 |
-2.990
|
0.2800
|
2.120
|
2.060
|
-
|
3.320
|
2.700
|
-
|
Capex
1 |
462
|
351
|
443
|
635
|
-
|
516
|
546
|
565
|
Capex / Sales
|
1.91%
|
1.45%
|
1.7%
|
2.09%
|
-
|
1.99%
|
2%
|
1.98%
|
Announcement Date
|
5/7/20
|
5/5/21
|
5/4/22
|
5/10/23
|
5/1/24
|
-
|
-
|
-
|
Last Close Price
29.84
USD Average target price
32.06
USD Spread / Average Target +7.44% Consensus |
1st Jan change
|
Capi.
|
---|
| +15.82% | 114B | | -1.86% | 30.2B | | +11.28% | 22.11B | | -8.68% | 19.33B | | -9.77% | 16.87B | | +17.13% | 16.46B | | +2.19% | 11.24B | | +15.09% | 8.73B | | +0.91% | 8.42B |
Other Electronic Equipment & Parts
|