Real-time Estimate
Tradegate
09:41:50 2024-05-15 am EDT
|
5-day change
|
1st Jan Change
|
4.171
EUR
|
+0.90%
|
|
-0.43%
|
+18.00%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
31,924
|
17,845
|
22,113
|
19,336
|
20,038
|
23,313
|
-
|
-
|
Enterprise Value (EV)
1 |
69,668
|
53,073
|
48,145
|
46,023
|
47,387
|
58,761
|
56,517
|
54,008
|
P/E ratio
|
36.6
x
|
13.5
x
|
2.79
x
|
10.9
x
|
-17.7
x
|
13.3
x
|
12.8
x
|
12.6
x
|
Yield
|
6.42%
|
12.3%
|
9.09%
|
8.86%
|
8.49%
|
7.3%
|
7.33%
|
7.32%
|
Capitalization / Revenue
|
0.66
x
|
0.41
x
|
0.56
x
|
0.48
x
|
0.49
x
|
0.57
x
|
0.56
x
|
0.56
x
|
EV / Revenue
|
1.44
x
|
1.23
x
|
1.23
x
|
1.15
x
|
1.17
x
|
1.43
x
|
1.37
x
|
1.3
x
|
EV / EBITDA
|
4.61
x
|
3.93
x
|
2.19
x
|
3.58
x
|
4.16
x
|
4.44
x
|
4.22
x
|
4.02
x
|
EV / FCF
|
11.8
x
|
8.59
x
|
18.2
x
|
10.1
x
|
8.17
x
|
17
x
|
15.7
x
|
14.5
x
|
FCF Yield
|
8.49%
|
11.6%
|
5.5%
|
9.92%
|
12.2%
|
5.88%
|
6.37%
|
6.92%
|
Price to Book
|
1.86
x
|
1.57
x
|
0.98
x
|
0.77
x
|
0.92
x
|
0.93
x
|
0.99
x
|
0.95
x
|
Nbr of stocks (in thousands)
|
5,126,636
|
5,499,270
|
5,740,607
|
5,712,115
|
5,670,162
|
5,639,359
|
-
|
-
|
Reference price
2 |
6.227
|
3.245
|
3.852
|
3.385
|
3.534
|
4.134
|
4.134
|
4.134
|
Announcement Date
|
2/20/20
|
2/25/21
|
2/24/22
|
2/23/23
|
2/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
48,422
|
43,076
|
39,277
|
39,993
|
40,652
|
41,054
|
41,334
|
41,700
|
EBITDA
1 |
15,119
|
13,498
|
21,983
|
12,852
|
11,390
|
13,222
|
13,388
|
13,439
|
EBIT
1 |
4,537
|
4,139
|
13,586
|
4,056
|
2,593
|
4,361
|
4,693
|
4,707
|
Operating Margin
|
9.37%
|
9.61%
|
34.59%
|
10.14%
|
6.38%
|
10.62%
|
11.35%
|
11.29%
|
Earnings before Tax (EBT)
1 |
2,718
|
2,583
|
12,095
|
2,960
|
-1,473
|
2,725
|
2,994
|
3,126
|
Net income
1 |
1,142
|
1,582
|
8,137
|
2,011
|
-892
|
1,787
|
1,898
|
1,966
|
Net margin
|
2.36%
|
3.67%
|
20.72%
|
5.03%
|
-2.19%
|
4.35%
|
4.59%
|
4.71%
|
EPS
2 |
0.1700
|
0.2400
|
1.380
|
0.3100
|
-0.2000
|
0.3106
|
0.3239
|
0.3285
|
Free Cash Flow
1 |
5,912
|
6,176
|
2,648
|
4,566
|
5,798
|
3,456
|
3,603
|
3,735
|
FCF margin
|
12.21%
|
14.34%
|
6.74%
|
11.42%
|
14.26%
|
8.42%
|
8.72%
|
8.96%
|
FCF Conversion (EBITDA)
|
39.1%
|
45.75%
|
12.05%
|
35.53%
|
50.9%
|
26.14%
|
26.91%
|
27.79%
|
FCF Conversion (Net income)
|
517.69%
|
390.39%
|
32.54%
|
227.05%
|
-
|
193.39%
|
189.81%
|
189.98%
|
Dividend per Share
2 |
0.4000
|
0.4000
|
0.3500
|
0.3000
|
0.3000
|
0.3018
|
0.3032
|
0.3025
|
Announcement Date
|
2/20/20
|
2/25/21
|
2/24/22
|
2/23/23
|
2/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
20,305
|
9,298
|
9,674
|
9,410
|
10,040
|
-
|
10,343
|
10,200
|
10,045
|
10,133
|
10,321
|
10,153
|
10,140
|
9,949
|
10,135
|
10,795
|
EBITDA
1 |
16,886
|
3,734
|
1,363
|
3,199
|
3,146
|
-
|
3,249
|
3,259
|
3,121
|
3,144
|
3,330
|
1,795
|
3,205
|
3,147
|
3,274
|
3,377
|
EBIT
1 |
12,747
|
1,579
|
-740
|
1,090
|
919
|
2,009
|
914
|
1,132
|
970
|
948
|
1,057
|
-382
|
1,042
|
1,199
|
1,251
|
1,217
|
Operating Margin
|
62.78%
|
16.98%
|
-7.65%
|
11.58%
|
9.15%
|
-
|
8.84%
|
11.1%
|
9.66%
|
9.36%
|
10.24%
|
-3.76%
|
10.28%
|
12.05%
|
12.35%
|
11.27%
|
Earnings before Tax (EBT)
1 |
12,127
|
1,203
|
-1,235
|
870
|
584
|
1,454
|
557
|
949
|
-
|
598
|
347
|
-2,933
|
728
|
653.3
|
735.5
|
894.4
|
Net income
1 |
8,629
|
706
|
-1,198
|
706
|
320
|
1,026
|
460
|
525
|
-
|
-
|
502
|
-2,154
|
532
|
475.7
|
525.9
|
649
|
Net margin
|
42.5%
|
7.59%
|
-12.38%
|
7.5%
|
3.19%
|
-
|
4.45%
|
5.15%
|
-
|
-
|
4.86%
|
-21.22%
|
5.25%
|
4.78%
|
5.19%
|
6.01%
|
EPS
2 |
-
|
0.1200
|
-0.2200
|
0.1200
|
-
|
-
|
0.0700
|
0.0800
|
0.0400
|
0.0700
|
0.0800
|
-0.3900
|
0.0800
|
0.0840
|
0.0928
|
0.1146
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.1500
|
-
|
0.1500
|
-
|
0.1500
|
Announcement Date
|
7/29/21
|
11/4/21
|
2/24/22
|
5/12/22
|
7/28/22
|
7/28/22
|
11/4/22
|
2/23/23
|
5/11/23
|
7/27/23
|
11/8/23
|
2/22/24
|
5/9/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
37,744
|
35,228
|
26,032
|
26,687
|
27,349
|
35,448
|
33,204
|
30,695
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.496
x
|
2.61
x
|
1.184
x
|
2.076
x
|
2.401
x
|
2.681
x
|
2.48
x
|
2.284
x
|
Free Cash Flow
1 |
5,912
|
6,176
|
2,648
|
4,566
|
5,798
|
3,456
|
3,603
|
3,735
|
ROE (net income / shareholders' equity)
|
6.51%
|
11.2%
|
48.7%
|
8.5%
|
-3.8%
|
7.48%
|
8.29%
|
8.65%
|
ROA (Net income/ Total Assets)
|
0.98%
|
1.41%
|
7.6%
|
1.84%
|
-0.83%
|
1.4%
|
1.8%
|
1.95%
|
Assets
1 |
116,459
|
111,964
|
107,132
|
109,430
|
106,983
|
127,649
|
105,684
|
100,744
|
Book Value Per Share
2 |
3.350
|
2.070
|
3.940
|
4.370
|
3.860
|
4.420
|
4.190
|
4.360
|
Cash Flow per Share
2 |
2.930
|
2.410
|
1.790
|
2.050
|
2.040
|
1.350
|
1.700
|
1.760
|
Capex
1 |
8,784
|
7,020
|
6,164
|
5,508
|
5,851
|
5,389
|
5,272
|
5,157
|
Capex / Sales
|
18.14%
|
16.3%
|
15.69%
|
13.77%
|
14.39%
|
13.13%
|
12.75%
|
12.37%
|
Announcement Date
|
2/20/20
|
2/25/21
|
2/24/22
|
2/23/23
|
2/22/24
|
-
|
-
|
-
|
Last Close Price
4.134
EUR Average target price
4.259
EUR Spread / Average Target +3.02% Consensus |