|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
Capitalization1 |
4 378 | 7 251 | 8 508 | 13 231 | 13 231 | - |
Entreprise Value (EV)1 |
3 361 | 4 202 | 5 365 | 11 108 | 9 355 | 8 157 |
P/E ratio |
-8,45x | 11,0x | 11,8x | 19,2x | 16,5x | 14,4x |
Yield |
- | - | - | - | - | - |
Capitalization / Revenue |
0,22x | 0,38x | 0,51x | 0,68x | 0,56x | 0,53x |
EV / Revenue |
0,17x | 0,22x | 0,32x | 0,57x | 0,40x | 0,33x |
EV / EBITDA |
-8,92x | 3,42x | 4,67x | 9,59x | 7,58x | 5,91x |
Price to Book |
3,44x | 4,38x | 4,29x | 5,51x | 3,34x | 2,47x |
Nbr of stocks (in thousands) |
57 094 | 62 389 | 62 700 | 59 300 | 59 300 | - |
Reference price (USD) |
76,7 | 116 | 136 | 223 | 223 | 223 |
Last update |
02/12/2018 | 02/11/2019 | 02/10/2020 | 01/19/2021 | 01/19/2021 | 01/19/2021 |
1 USD in Million Estimates
|
|
Income Statement Evolution | |
|
|
Annual Income Statement Data |
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
Net sales1 |
19 883 | 18 890 | 16 829 | 19 450 | 23 567 | 24 952 |
EBITDA1 |
-377 | 1 230 | 1 148 | 1 159 | 1 234 | 1 381 |
Operating profit (EBIT)1 |
-555 | 1 131 | 1 044 | 1 083 | 1 140 | 1 266 |
Operating Margin |
-2,79% | 5,99% | 6,20% | 5,57% | 4,84% | 5,07% |
Pre-Tax Profit (EBT)1 |
-612 | 999 | 972 | 1 016 | 1 062 | 1 197 |
Net income1 |
-512 | 707 | 737 | 694 | 803 | 907 |
Net margin |
-2,58% | 3,74% | 4,38% | 3,57% | 3,41% | 3,64% |
EPS2 |
-9,07 | 10,6 | 11,5 | 11,6 | 13,5 | 15,5 |
Dividend per Share2 |
- | - | - | - | - | - |
Last update |
02/12/2018 | 02/11/2019 | 02/10/2020 | 01/15/2021 | 01/15/2021 | - |
1 USD in Million 2 USD Estimates
|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
Net Debt1 |
- | - | - | - | - | - |
Net Cash position1 |
1 017 | 3 049 | 3 143 | 2 123 | 3 876 | 5 074 |
Leverage (Debt / EBITDA) |
2,70x | -2,48x | -2,74x | -1,83x | -3,14x | -3,68x |
Free Cash Flow1 |
718 | -344 | 370 | 628 | 1 051 | 1 134 |
ROE (Net Profit / Equities) |
-34,3% | 47,4% | 40,9% | 32,8% | 24,0% | 19,4% |
Shareholders' equity1 |
1 493 | 1 492 | 1 803 | 2 117 | 3 347 | 4 672 |
ROA (Net Profit / Asset) |
-6,43% | 9,05% | 10,6% | 10,6% | 10,0% | 9,80% |
Assets1 |
7 960 | 7 813 | 6 971 | 6 519 | 8 033 | 9 256 |
Book Value Per Share2 |
22,3 | 26,6 | 31,6 | 40,5 | 66,7 | 90,2 |
Cash Flow per Share2 |
14,2 | -4,71 | 6,65 | 16,9 | - | - |
Capex1 |
86,0 | 30,0 | 57,0 | 77,2 | 87,4 | 91,3 |
Capex / Sales |
0,43% | 0,16% | 0,34% | 0,40% | 0,37% | 0,37% |
Last update |
02/12/2018 | 02/11/2019 | 02/10/2020 | 01/15/2021 | 01/15/2021 | 01/15/2021 |
1 USD in Million 2 USD Estimates
|
|
|
| Financial data source © 2021 S&P Global Market Intelligence
|
|
Capitalization (USD) 13 231 016 000 Net sales (USD) 16 829 000 000 Number of employees 10 000 Sales / Employee (USD) 1 682 900 Free-Float capitalization (USD) 13 142 543 565 Avg. Exchange 20 sessions (USD) 60 969 213 Average Daily Capital Traded 0,46%
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Evolution Valeur d'Entreprise / EBITDA
|