Real-time Estimate
Tradegate
04:02:25 2024-05-23 am EDT
|
5-day change
|
1st Jan Change
|
31.5
EUR
|
+1.61%
|
|
-8.28%
|
+98.72%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,898
|
2,132
|
2,806
|
2,760
|
3,059
|
6,804
|
-
|
-
|
Enterprise Value (EV)
1 |
2,898
|
2,132
|
2,806
|
2,760
|
3,059
|
6,804
|
6,804
|
6,804
|
P/E ratio
|
4.17
x
|
7.02
x
|
8.75
x
|
9.48
x
|
-
|
5.73
x
|
5.19
x
|
4.53
x
|
Yield
|
0.98%
|
0.81%
|
3.82%
|
-
|
-
|
4.4%
|
5.92%
|
7.16%
|
Capitalization / Revenue
|
1.89
x
|
1.21
x
|
1.14
x
|
2.05
x
|
1.17
x
|
1.17
x
|
0.89
x
|
0.88
x
|
EV / Revenue
|
1.89
x
|
1.21
x
|
1.14
x
|
2.05
x
|
1.17
x
|
1.17
x
|
0.89
x
|
0.88
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.83
x
|
1.03
x
|
0.95
x
|
0.8
x
|
-
|
1.92
x
|
1.46
x
|
1.2
x
|
Nbr of stocks (in thousands)
|
1,426,765
|
1,426,765
|
1,474,692
|
1,474,692
|
1,474,692
|
1,474,692
|
-
|
-
|
Reference price
2 |
121.6
|
125.8
|
195.4
|
330.8
|
1,677
|
4,105
|
4,105
|
4,105
|
Announcement Date
|
2/20/20
|
3/9/21
|
2/16/22
|
3/7/23
|
3/4/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,534
|
1,761
|
2,468
|
1,347
|
2,605
|
5,826
|
7,668
|
7,699
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,150
|
1,209
|
1,390
|
1,982
|
2,658
|
3,116
|
2,248
|
2,280
|
Operating Margin
|
74.93%
|
68.63%
|
56.32%
|
147.18%
|
102.05%
|
53.49%
|
29.32%
|
29.61%
|
Earnings before Tax (EBT)
1 |
825.2
|
526.4
|
468
|
354.3
|
641.7
|
2,521
|
2,465
|
2,291
|
Net income
1 |
672.6
|
291.7
|
309
|
257.7
|
398.3
|
1,920
|
1,750
|
1,535
|
Net margin
|
43.85%
|
16.56%
|
12.52%
|
19.13%
|
15.29%
|
32.95%
|
22.82%
|
19.94%
|
EPS
2 |
29.13
|
17.92
|
22.33
|
34.90
|
-
|
716.9
|
790.2
|
906.4
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
1.190
|
1.017
|
7.460
|
-
|
-
|
180.5
|
242.9
|
294.1
|
Announcement Date
|
2/20/20
|
3/9/21
|
2/16/22
|
3/7/23
|
3/4/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
|
402.7
|
671.5
|
389.1
|
440
|
311.2
|
-
|
-
|
-
|
-
|
835.5
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
139.9
|
130.6
|
71.55
|
48.81
|
83.52
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
93.53
|
84.36
|
44.02
|
37.4
|
68.06
|
111.6
|
-
|
165.6
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
23.22%
|
12.56%
|
11.32%
|
8.5%
|
21.87%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
1 |
6.380
|
6.100
|
-
|
3.470
|
7.590
|
18.03
|
12.29
|
39.31
|
36.76
|
-
|
116.2
|
41.64
|
143.0
|
153.0
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/23/21
|
2/16/22
|
5/17/22
|
8/23/22
|
11/22/22
|
3/7/23
|
5/24/23
|
8/23/23
|
11/22/23
|
3/4/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
56.4%
|
15.8%
|
11.6%
|
8.78%
|
-
|
18.5%
|
19.6%
|
15%
|
ROA (Net income/ Total Assets)
|
6.47%
|
2.57%
|
2.04%
|
1.66%
|
-
|
8.21%
|
5.58%
|
2.73%
|
Assets
1 |
10,396
|
11,349
|
15,145
|
15,524
|
-
|
23,399
|
31,361
|
56,233
|
Book Value Per Share
2 |
66.30
|
122.0
|
205.0
|
413.0
|
-
|
2,135
|
2,821
|
3,433
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/20/20
|
3/9/21
|
2/16/22
|
3/7/23
|
3/4/24
|
-
|
-
|
-
|
Last Close Price
4,105
ARS Average target price
5,005
ARS Spread / Average Target +21.92% Consensus |
1st Jan change
|
Capi.
|
---|
| +16.58% | 569B | | +9.71% | 163B | | +18.09% | 311B | | +23.30% | 258B | | +23.79% | 212B | | +25.81% | 191B | | +30.87% | 174B | | +8.22% | 150B | | +7.99% | 135B |
Other Banks
|