|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Capitalization1 |
1 857 | 2 488 | 3 166 | 2 936 | 3 030 | 3 809 | 3 809 | - |
Enterprise Value (EV)1 |
1 758 | 2 317 | 2 999 | 2 800 | 2 831 | 3 611 | 3 544 | 3 455 |
P/E ratio |
16,0x | 17,5x | 22,2x | 14,8x | 22,7x | 32,4x | 20,2x | 14,2x |
Yield |
5,31% | 4,65% | 3,81% | 5,42% | 3,77% | 2,86% | 4,00% | 5,74% |
Capitalization / Revenue |
8,02x | 10,1x | 11,0x | 7,41x | 9,63x | 12,8x | 9,13x | 6,98x |
EV / Revenue |
7,59x | 9,42x | 10,4x | 7,06x | 8,99x | 12,2x | 8,50x | 6,33x |
EV / EBITDA |
12,4x | 13,7x | 17,2x | 11,5x | 16,4x | 24,0x | 14,9x | 10,4x |
Enterprise Value (EV) / FCF |
15,5x | 12,8x | 25,1x | 20,0x | 14,4x | 32,7x | 19,5x | 13,2x |
FCF Yield |
6,43% | 7,83% | 3,98% | 5,00% | 6,94% | 3,05% | 5,13% | 7,59% |
Price to Book |
13,6x | 13,9x | 15,6x | 14,5x | 12,2x | 15,1x | 11,8x | 8,88x |
Nbr of stocks (in thousands) |
37 063 | 37 048 | 37 071 | 37 069 | 36 836 | 36 836 | 36 836 | - |
Reference price (EUR) |
50,1 | 67,2 | 85,4 | 79,2 | 82,3 | 103 | 103 | 103 |
Announcement Date |
02/16/2018 | 02/26/2019 | 02/27/2020 | 02/18/2021 | 02/17/2022 | - | - | - |
1 EUR in Million |
|
|
Income Statement Evolution (Annual data) |
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net sales1 |
232 | 246 | 288 | 396 | 315 | 297 | 417 | 546 |
EBITDA1 |
142 | 169 | 174 | 243 | 172 | 151 | 238 | 334 |
Operating profit (EBIT)1 |
138 | 160 | 170 | 236 | 165 | 142 | 228 | 323 |
Operating Margin |
59,7% | 65,0% | 59,0% | 59,6% | 52,3% | 47,9% | 54,7% | 59,1% |
Pre-Tax Profit (EBT)1 |
139 | 160 | 170 | 236 | 165 | 143 | 235 | 323 |
Net income1 |
116 | 143 | 143 | 199 | 134 | 118 | 191 | 280 |
Net margin |
50,2% | 58,1% | 49,7% | 50,2% | 42,6% | 39,6% | 45,8% | 51,4% |
EPS2 |
3,13 | 3,84 | 3,85 | 5,34 | 3,62 | 3,19 | 5,13 | 7,31 |
Free Cash Flow1 |
113 | 181 | 119 | 140 | 196 | 110 | 182 | 262 |
FCF margin |
48,8% | 73,7% | 41,4% | 35,3% | 62,4% | 37,1% | 43,6% | 48,1% |
FCF Conversion |
79,6% | 108% | 68,4% | 57,7% | 114% | 73,1% | 76,5% | 78,6% |
Dividend per Share2 |
2,66 | 3,12 | 3,25 | 4,29 | 3,10 | 2,96 | 4,13 | 5,93 |
Announcement Date |
02/16/2018 | 02/26/2019 | 02/27/2020 | 02/18/2021 | 02/17/2022 | - | - | - |
1 EUR in Million 2 EUR |
|
|
Income Statement Evolution (Quarterly data) |
|
Fiscal Period: December
|
2018 S1 |
2019 S1 |
2019 S2 |
2020 Q1 |
2020 Q2 |
2020 S1 |
2020 Q3 |
2020 Q4 |
2021 Q1 |
2021 Q2 |
2021 S1 |
2021 Q3 |
2021 Q4 |
2022 Q1 |
2022 Q2 |
2022 S1 |
2022 Q3 |
2022 Q4 |
Net sales1 |
127 | 123 | 166 | 102 | 101 | 204 | 102 | 90,7 | 87,6 | 77,7 | 165 | 74,7 | 74,7 | 68,2 | 76,0 | 144 | 77,8 | 77,0 |
EBITDA1 |
84,2 | 70,9 | 103 | - | - | 137 | - | - | - | - | 96,5 | - | - | - | - | 79,7 | 33,8 | 34,8 |
Operating profit (EBIT)1 |
82,4 | 68,9 | 101 | - | - | 134 | - | - | - | - | 92,9 | - | - | - | - | 75,9 | 30,5 | 31,5 |
Operating Margin |
64,8% | 56,2% | 61,1% | - | - | 65,7% | - | - | - | - | 56,2% | - | - | - | - | 52,7% | 40,1% | 40,9% |
Pre-Tax Profit (EBT) |
- | - | 101 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net income1 |
75,7 | - | 86,8 | - | - | 116 | - | - | - | - | 76,6 | - | - | - | - | 63,7 | 23,9 | 24,8 |
Net margin |
59,5% | - | 52,4% | - | - | 56,7% | - | - | - | - | 46,3% | - | - | - | - | 44,2% | 31,4% | 32,3% |
EPS2 |
- | - | 2,33 | - | - | - | - | - | - | - | - | - | - | - | - | - | 0,64 | 0,67 |
Dividend per Share |
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date |
07/26/2018 | 07/25/2019 | 02/27/2020 | 04/17/2020 | 07/29/2020 | 07/29/2020 | 10/28/2020 | 02/18/2021 | 04/19/2021 | 07/28/2021 | 07/28/2021 | 10/28/2021 | 02/17/2022 | 04/28/2022 | 07/28/2022 | 07/28/2022 | - | - |
1 EUR in Million 2 EUR |
|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Debt1 |
- | - | - | - | - | - | - | - |
Net Cash position1 |
99,3 | 171 | 167 | 136 | 199 | 198 | 265 | 354 |
Leverage (Debt / EBITDA) |
-0,70x | -1,01x | -0,96x | -0,56x | -1,16x | -1,32x | -1,12x | -1,06x |
Free Cash Flow1 |
113 | 181 | 119 | 140 | 196 | 110 | 182 | 262 |
ROE (Net Profit / Equities) |
90,4% | 90,4% | 75,1% | 89,1% | 54,4% | 46,9% | 61,9% | 65,5% |
Shareholders' equity1 |
129 | 158 | 191 | 223 | 246 | 251 | 309 | 428 |
ROA (Net Profit / Asset) |
- | - | - | - | - | - | - | - |
Assets1 |
- | - | - | - | - | - | - | - |
Book Value Per Share2 |
3,68 | 4,84 | 5,46 | 5,46 | 6,72 | 6,84 | 8,80 | 11,6 |
Cash Flow per Share2 |
3,14 | 4,97 | 3,46 | 4,13 | 5,73 | 3,28 | 5,30 | 7,22 |
Capex1 |
3,43 | 2,89 | 9,02 | 13,7 | 16,1 | 13,4 | 12,8 | 13,1 |
Capex / Sales |
1,48% | 1,17% | 3,13% | 3,47% | 5,10% | 4,50% | 3,06% | 2,39% |
Announcement Date |
02/16/2018 | 02/26/2019 | 02/27/2020 | 02/18/2021 | 02/17/2022 | - | - | - |
1 EUR in Million 2 EUR |
|
| |
|
Capitalization (EUR) |
3 808 856 669 |
Capitalization (USD) |
4 134 668 551 |
Net sales (EUR) |
314 735 000 |
Net sales (USD) |
341 657 620 |
Number of employees |
544 |
Sales / Employee (EUR) |
578 557 |
Sales / Employee (USD) |
628 047 |
Free-Float |
84,4% |
Free-Float capitalization (EUR) |
3 214 264 304 |
Free-Float capitalization (USD) |
3 489 214 399 |
Avg. Exchange 20 sessions (EUR) |
10 505 838 |
Avg. Exchange 20 sessions (USD) |
11 404 514 |
Average Daily Capital Traded |
0,28% |
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
|