|
Fiscal Period: December
|
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Capitalization1 |
446 | 2 077 | 965 | 255 | 255 | - |
Enterprise Value (EV)1 |
280 | 1 834 | 1 062 | 45,9 | 92,2 | 75,3 |
P/E ratio |
-3,30x | -19,4x | -7,41x | -1,92x | -2,24x | -2,42x |
Yield |
- | - | - | - | - | - |
Capitalization / Revenue |
0,33x | 1,53x | 0,62x | 0,21x | 0,19x | 0,17x |
EV / Revenue |
0,21x | 1,35x | 0,68x | 0,04x | 0,07x | 0,05x |
EV / EBITDA |
-7,56x | 112x | 78,1x | -1,12x | -5,28x | 6,60x |
Enterprise Value (EV) / FCF |
-1,99x | -99,7x | -9,53x | -0,65x | -1,17x | -1,82x |
FCF Yield |
-50,3% | -1,00% | -10,5% | -155% | -85,3% | -54,9% |
Price to Book |
0,78x | 3,38x | 1,69x | 0,54x | 0,67x | 0,82x |
Nbr of stocks (in thousands) |
192 286 | 213 654 | 217 111 | 220 111 | 220 111 | - |
Reference price (EUR) |
2,32 | 9,72 | 4,45 | 1,16 | 1,16 | 1,16 |
Announcement Date |
03/03/2020 | 03/01/2021 | 03/08/2022 | - | - | - |
1 EUR in Million |
|
|
Income Statement Evolution (Annual data) |
|
Fiscal Period: December
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net sales1 |
1 156 | 1 346 | 1 360 | 1 560 | 1 235 | 1 323 | 1 499 |
EBITDA1 |
- | -37,1 | 16,4 | 13,6 | -41,1 | -17,5 | 11,4 |
Operating profit (EBIT)1 |
- | -125 | -64,8 | -79,3 | -114 | -90,9 | -73,1 |
Operating Margin |
- | -9,29% | -4,77% | -5,08% | -9,22% | -6,87% | -4,88% |
Pre-Tax Profit (EBT)1 |
- | -117 | -108 | -134 | -135 | -121 | -113 |
Net income1 |
-196 | -137 | -107 | -124 | -122 | -113 | -103 |
Net margin |
-17,0% | -10,2% | -7,88% | -7,96% | -9,90% | -8,50% | -6,84% |
EPS2 |
- | -0,70 | -0,50 | -0,60 | -0,60 | -0,52 | -0,48 |
Free Cash Flow1 |
- | -141 | -18,4 | -111 | -71,0 | -78,7 | -41,3 |
FCF margin |
- | -10,5% | -1,35% | -7,14% | -5,75% | -5,94% | -2,76% |
FCF Conversion |
- | 380% | -112% | -819% | 173% | 451% | -362% |
Dividend per Share2 |
- | - | - | - | - | - | - |
Announcement Date |
06/17/2019 | 03/03/2020 | 03/01/2021 | 03/08/2022 | - | - | - |
1 EUR in Million 2 EUR |
|
|
Income Statement Evolution (Quarterly data) |
|
Fiscal Period: December
|
2020 Q1 |
2020 Q2 |
2020 Q4 |
2021 Q1 |
2021 Q2 |
2021 S1 |
2021 Q3 |
2021 Q4 |
2021 S2 |
2022 Q2 |
2022 S1 |
2022 Q3 |
2022 S2 |
Net sales1 |
271 | 336 | 416 | 301 | 397 | 699 | 366 | 495 | 861 | 506 | 855 | 276 | 633 |
EBITDA1 |
- | 9,50 | 19,3 | - | 11,6 | 0,10 | -7,50 | 21,0 | 13,5 | 51,6 | 40,3 | -16,0 | - |
Operating profit (EBIT) |
- | - | - | - | - | - | - | - | -29,6 | - | - | - | - |
Operating Margin |
- | - | - | - | - | - | - | - | -3,44% | - | - | - | - |
Pre-Tax Profit (EBT) |
- | - | - | - | - | - | - | - | -66,0 | - | - | - | - |
Net income |
- | - | - | - | - | - | - | - | -60,0 | - | - | - | - |
Net margin |
- | - | - | - | - | - | - | - | -6,97% | - | - | - | - |
EPS |
- | - | - | - | - | -0,30 | - | - | -0,30 | - | -0,20 | - | -0,26 |
Dividend per Share |
- | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date |
05/14/2020 | 08/20/2020 | 03/01/2021 | 05/12/2021 | 08/19/2021 | 08/19/2021 | 11/11/2021 | 03/08/2022 | 03/08/2022 | 08/18/2022 | 08/18/2022 | 11/08/2022 | - |
1 EUR in Million |
|
|
|
Fiscal Period: December
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Debt1 |
- | - | - | 96,7 | - | - | - |
Net Cash position1 |
- | 166 | 242 | - | 209 | 162 | 179 |
Leverage (Debt / EBITDA) |
- | 4,47x | -14,8x | 7,11x | 5,07x | 9,31x | -15,7x |
Free Cash Flow1 |
- | -141 | -18,4 | -111 | -71,0 | -78,7 | -41,3 |
ROE (Net Profit / Equities) |
- | -22,3% | -17,1% | -21,0% | -24,3% | -25,7% | -31,9% |
Shareholders' equity1 |
- | 614 | 628 | 592 | 504 | 437 | 322 |
ROA (Net Profit / Asset) |
- | - | - | - | - | - | - |
Assets1 |
- | - | - | - | - | - | - |
Book Value Per Share2 |
- | 2,99 | 2,88 | 2,62 | 2,13 | 1,72 | 1,42 |
Cash Flow per Share2 |
- | -0,52 | 0,15 | -0,24 | -0,12 | 0,04 | -0,13 |
Capex1 |
- | 72,1 | 48,7 | 60,2 | 60,0 | 57,9 | 60,7 |
Capex / Sales |
- | 5,36% | 3,58% | 3,86% | 4,86% | 4,37% | 4,05% |
Announcement Date |
06/17/2019 | 03/03/2020 | 03/01/2021 | 03/08/2022 | - | - | - |
1 EUR in Million 2 EUR |
|
| |
|
Capitalization (EUR) |
254 667 887 |
Capitalization (USD) |
276 452 331 |
Net sales (EUR) |
1 559 500 000 |
Net sales (USD) |
1 692 900 564 |
Number of employees |
14 056 |
Sales / Employee (EUR) |
110 949 |
Sales / Employee (USD) |
120 440 |
Free-Float |
72,2% |
Free-Float capitalization (EUR) |
183 906 909 |
Free-Float capitalization (USD) |
199 638 416 |
Avg. Exchange 20 sessions (EUR) |
495 690 |
Avg. Exchange 20 sessions (USD) |
538 092 |
Average Daily Capital Traded |
0,19% |
Change in Enterprise Value/EBITDA
|