Market Closed -
BME
11:35:26 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
15.57
EUR
|
-0.45%
|
|
-2.32%
|
+4.43%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
9,676
|
9,037
|
10,254
|
8,769
|
8,045
|
8,407
|
-
|
-
|
Enterprise Value (EV)
1 |
15,701
|
15,162
|
15,942
|
13,434
|
13,021
|
14,517
|
15,030
|
15,304
|
P/E ratio
|
13.5
x
|
14.6
x
|
15.1
x
|
13.2
x
|
11.6
x
|
16.9
x
|
16.4
x
|
14.1
x
|
Yield
|
5.87%
|
5.96%
|
5.26%
|
6.15%
|
6.71%
|
5.28%
|
5.28%
|
5.48%
|
Capitalization / Revenue
|
4.82
x
|
4.55
x
|
5.25
x
|
4.35
x
|
3.9
x
|
4.39
x
|
4.24
x
|
3.96
x
|
EV / Revenue
|
7.82
x
|
7.64
x
|
8.16
x
|
6.67
x
|
6.31
x
|
7.58
x
|
7.59
x
|
7.21
x
|
EV / EBITDA
|
9.92
x
|
9.67
x
|
10.6
x
|
9.01
x
|
8.64
x
|
10.8
x
|
10.7
x
|
9.86
x
|
EV / FCF
|
29.9
x
|
18.2
x
|
15.2
x
|
13
x
|
28
x
|
-69.6
x
|
1,763
x
|
933
x
|
FCF Yield
|
3.35%
|
5.51%
|
6.58%
|
7.67%
|
3.57%
|
-1.44%
|
0.06%
|
0.11%
|
Price to Book
|
2.75
x
|
2.63
x
|
2.82
x
|
1.83
x
|
1.49
x
|
1.6
x
|
1.58
x
|
1.56
x
|
Nbr of stocks (in thousands)
|
539,793
|
538,721
|
538,995
|
539,277
|
539,580
|
539,968
|
-
|
-
|
Reference price
2 |
17.92
|
16.78
|
19.02
|
16.26
|
14.91
|
15.57
|
15.57
|
15.57
|
Announcement Date
|
2/26/20
|
2/24/21
|
2/23/22
|
2/28/23
|
2/28/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,007
|
1,986
|
1,953
|
2,015
|
2,064
|
1,915
|
1,981
|
2,122
|
EBITDA
1 |
1,582
|
1,568
|
1,499
|
1,491
|
1,508
|
1,343
|
1,406
|
1,552
|
EBIT
1 |
1,081
|
929
|
992
|
961.6
|
989.7
|
804
|
849.2
|
972.3
|
Operating Margin
|
53.87%
|
46.78%
|
50.79%
|
47.72%
|
47.95%
|
41.98%
|
42.87%
|
45.83%
|
Earnings before Tax (EBT)
1 |
948.7
|
806
|
888.1
|
869.5
|
910.1
|
683.6
|
702.9
|
825.2
|
Net income
1 |
718
|
621.2
|
680.6
|
664.7
|
689.6
|
499.1
|
515.3
|
599.5
|
Net margin
|
35.77%
|
31.28%
|
34.85%
|
32.99%
|
33.41%
|
26.06%
|
26.02%
|
28.25%
|
EPS
2 |
1.330
|
1.150
|
1.260
|
1.230
|
1.280
|
0.9214
|
0.9501
|
1.103
|
Free Cash Flow
1 |
525.9
|
835.1
|
1,049
|
1,031
|
464.3
|
-208.5
|
8.525
|
16.4
|
FCF margin
|
26.2%
|
42.05%
|
53.73%
|
51.15%
|
22.5%
|
-10.89%
|
0.43%
|
0.77%
|
FCF Conversion (EBITDA)
|
33.23%
|
53.24%
|
70.02%
|
69.11%
|
30.8%
|
-
|
0.61%
|
1.06%
|
FCF Conversion (Net income)
|
73.24%
|
134.44%
|
154.16%
|
155.05%
|
67.33%
|
-
|
1.65%
|
2.74%
|
Dividend per Share
2 |
1.052
|
1.000
|
1.000
|
1.000
|
1.000
|
0.8228
|
0.8224
|
0.8531
|
Announcement Date
|
2/26/20
|
2/24/21
|
2/23/22
|
2/28/23
|
2/28/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
977.9
|
975.9
|
489.7
|
487.4
|
500.5
|
502.7
|
1,003
|
519.8
|
492
|
537.2
|
491.9
|
-
|
568.7
|
515.7
|
476.2
|
496
|
503
|
499.3
|
-
|
EBITDA
1 |
766.2
|
771.3
|
386.9
|
340.5
|
395.4
|
389.2
|
784.6
|
397.7
|
308.9
|
401.8
|
387.5
|
789.3
|
393.8
|
324.7
|
339.8
|
334.2
|
342.2
|
285.5
|
-
|
EBIT
1 |
509.3
|
527.5
|
264.3
|
200.1
|
265.3
|
258.8
|
524.1
|
263.9
|
173.5
|
271.6
|
256
|
527.6
|
262.5
|
199.6
|
207.4
|
203.8
|
209
|
158.9
|
-
|
Operating Margin
|
52.08%
|
54.06%
|
53.97%
|
41.06%
|
53%
|
51.48%
|
52.24%
|
50.77%
|
35.27%
|
50.56%
|
52.05%
|
-
|
46.15%
|
38.7%
|
43.56%
|
41.09%
|
41.54%
|
31.82%
|
-
|
Earnings before Tax (EBT)
1 |
439.7
|
477.9
|
235.4
|
174.8
|
241.8
|
237.9
|
479.7
|
238.4
|
151.4
|
247.2
|
240.9
|
488.1
|
237.2
|
-
|
177.5
|
-
|
-
|
-
|
-
|
Net income
1 |
331.7
|
358.2
|
192.6
|
129.8
|
182.1
|
180.9
|
363
|
188.4
|
113.3
|
180.4
|
173.9
|
354.3
|
181
|
154.3
|
132.9
|
131.4
|
132.3
|
99.51
|
-
|
Net margin
|
33.92%
|
36.7%
|
39.34%
|
26.64%
|
36.38%
|
35.99%
|
36.19%
|
36.25%
|
23.02%
|
33.58%
|
35.36%
|
-
|
31.83%
|
29.93%
|
27.92%
|
26.49%
|
26.31%
|
19.93%
|
-
|
EPS
2 |
-
|
-
|
0.3600
|
0.2400
|
0.3400
|
0.3300
|
0.6700
|
0.3500
|
0.2100
|
-
|
-
|
-
|
-
|
-
|
0.2633
|
0.2569
|
0.2640
|
0.1975
|
-
|
Dividend per Share
2 |
-
|
-
|
0.2727
|
0.7273
|
0.2700
|
0.2727
|
-
|
-
|
-
|
0.2727
|
-
|
-
|
-
|
0.7273
|
0.2375
|
0.2375
|
0.2375
|
0.2375
|
0.2250
|
Announcement Date
|
7/29/20
|
7/28/21
|
10/27/21
|
2/23/22
|
4/27/22
|
7/27/22
|
7/27/22
|
10/26/22
|
2/28/23
|
4/26/23
|
7/26/23
|
7/26/23
|
10/31/23
|
2/28/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
6,026
|
6,125
|
5,688
|
4,666
|
4,975
|
6,110
|
6,623
|
6,897
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3.808
x
|
3.905
x
|
3.795
x
|
3.129
x
|
3.3
x
|
4.551
x
|
4.711
x
|
4.444
x
|
Free Cash Flow
1 |
526
|
835
|
1,049
|
1,031
|
464
|
-208
|
8.53
|
16.4
|
ROE (net income / shareholders' equity)
|
20.9%
|
17.9%
|
19.3%
|
15.8%
|
13.5%
|
9.47%
|
9.69%
|
10.8%
|
ROA (Net income/ Total Assets)
|
6%
|
4.87%
|
5.07%
|
4.62%
|
4.71%
|
3.55%
|
3.45%
|
3.74%
|
Assets
1 |
11,962
|
12,750
|
13,414
|
14,383
|
14,633
|
14,059
|
14,954
|
16,042
|
Book Value Per Share
2 |
6.520
|
6.370
|
6.740
|
8.880
|
10.00
|
9.720
|
9.830
|
9.950
|
Cash Flow per Share
2 |
1.940
|
2.560
|
2.970
|
2.900
|
0.9100
|
1.760
|
2.040
|
2.300
|
Capex
1 |
519
|
545
|
556
|
536
|
956
|
1,091
|
1,139
|
1,085
|
Capex / Sales
|
25.87%
|
27.46%
|
28.46%
|
26.61%
|
46.33%
|
56.97%
|
57.49%
|
51.12%
|
Announcement Date
|
2/26/20
|
2/24/21
|
2/23/22
|
2/28/23
|
2/28/24
|
-
|
-
|
-
|
Last Close Price
15.57
EUR Average target price
17.29
EUR Spread / Average Target +11.02% Consensus |
1st Jan change
|
Capi.
|
---|
| +4.43% | 8.98B | | +8.64% | 136B | | +4.41% | 80.06B | | -2.19% | 77.98B | | +0.69% | 75.38B | | -8.92% | 66.47B | | +61.15% | 59.36B | | +4.97% | 44.9B | | +7.34% | 42.26B | | 0.00% | 41.94B |
Other Electric Utilities
|