|
|
|
Fiscal Period: December
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
| Capitalization1 |
138 095 | 142 670 | 113 142 | 116 813 | - | - |
| Entreprise Value (EV)2 |
159 752 | 173 794 | 159 176 | 154 947 | 152 176 | 149 738 |
| P/E ratio |
12,5x | 13,2x | -14,9x | 10,9x | 9,56x | 8,91x |
| Yield |
5,45% | 5,34% | 7,37% | 7,17% | 7,32% | 7,52% |
| Capitalization / Revenue |
0,75x | 0,81x | 0,95x | 0,69x | 0,68x | 0,68x |
| EV / Revenue |
0,87x | 0,99x | 1,33x | 0,92x | 0,89x | 0,87x |
| EV / EBITDA |
5,14x | 5,40x | 8,64x | 5,04x | 4,62x | 4,49x |
| Price to Book |
1,19x | 1,22x | 1,09x | 1,08x | 1,05x | 1,02x |
| Nbr of stocks (in thousands) |
2 608 026 | 2 586 407 | 2 624 209 | 2 629 665 | - | - |
| Reference price (USD) |
52,9 | 55,2 | 43,1 | 44,4 | 44,4 | 44,4 |
| Last update |
02/07/2019 | 02/06/2020 | 02/09/2021 | 04/20/2021 | 04/20/2021 | 04/20/2021 |
|
1 EUR in Million 2 USD in Million Estimates
|
|
| Income Statement Evolution | |
|
|
|
| Annual Income Statement Data |
|
|
Fiscal Period: December
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
| Net sales1 |
184 106 | 176 249 | 119 704 | 169 084 | 171 857 | 171 630 |
| EBITDA1 |
31 059 | 32 192 | 18 431 | 30 736 | 32 971 | 33 350 |
| Operating profit (EBIT)1 |
18 841 | 17 381 | 5 119 | 15 492 | 18 034 | 18 366 |
| Operating Margin |
10,2% | 9,86% | 4,28% | 9,16% | 10,5% | 10,7% |
| Pre-Tax Profit (EBT)1 |
18 066 | 17 310 | -7 018 | 14 337 | 18 768 | 19 168 |
| Net income1 |
11 446 | 11 267 | -7 242 | 10 608 | 12 424 | 13 135 |
| Net margin |
6,22% | 6,39% | -6,05% | 6,27% | 7,23% | 7,65% |
| EPS2 |
4,24 | 4,17 | -2,90 | 4,06 | 4,65 | 4,98 |
| Dividend per Share2 |
2,88 | 2,94 | 3,18 | 3,19 | 3,25 | 3,34 |
| Last update |
02/07/2019 | 02/06/2020 | 02/09/2021 | 04/21/2021 | 04/21/2021 | 04/21/2021 |
|
1 USD in Million 2 USD Estimates
|
|
|
|
|
Fiscal Period: December
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
| Net Debt1 |
21 657 | 31 124 | 46 034 | 38 134 | 35 363 | 32 926 |
| Net Cash position1 |
- | - | - | - | - | - |
| Leverage (Debt / EBITDA) |
0,70x | 0,97x | 2,50x | 1,24x | 1,07x | 0,99x |
| Free Cash Flow1 |
7 623 | 12 875 | 4 039 | 10 978 | 11 661 | 12 193 |
| ROE (Net Profit / Equities) |
11,9% | 9,70% | 3,68% | 9,83% | 11,2% | 11,5% |
| Shareholders' equity1 |
95 896 | 116 209 | -196 687 | 107 935 | 110 768 | 114 668 |
| ROA (Net Profit / Asset) |
4,58% | 4,25% | 1,50% | 3,58% | 4,54% | 4,77% |
| Assets1 |
249 695 | 265 031 | -481 228 | 296 064 | 273 562 | 275 494 |
| Book Value Per Share2 |
44,3 | 45,2 | 39,4 | 41,1 | 42,4 | 43,5 |
| Cash Flow per Share2 |
9,41 | 9,43 | 5,65 | 9,36 | 10,3 | 10,3 |
| Capex1 |
17 080 | 11 810 | 10 764 | 11 981 | 13 651 | 14 324 |
| Capex / Sales |
9,28% | 6,70% | 8,99% | 7,09% | 7,94% | 8,35% |
| Last update |
02/07/2019 | 02/06/2020 | 02/09/2021 | 04/20/2021 | 04/20/2021 | 04/20/2021 |
|
1 USD in Million 2 USD Estimates
|
|
|
|
|
|
Financial data source
© 2021 S&P Global Market Intelligence
|
|
|
High stakes at sea in global rush for wind power |
Capitalization (EUR) 97 047 776 713 Capitalization (USD) 116 784 328 174 Net sales (USD) 119 704 000 000 Number of employees 105 476 Sales / Employee (USD) 1 134 893 Free-Float capitalization (EUR) 87 671 642 485 Free-Float capitalization (USD) 105 501 374 832 Avg. Exchange 20 sessions (USD) 243 386 757 Average Daily Capital Traded 0,25%
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
|
Canada
Deutschland
España
France
Italia
Nederland
Schweiz (DE)
United Kingdom
Report
