|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
| Capitalization1 |
128 992 | 122 103 | 135 471 | 134 271 | - | - |
| Entreprise Value (EV)1 |
149 335 | 142 884 | 158 636 | 156 910 | 155 724 | 155 139 |
| P/E ratio |
22,0x | - | 23,9x | 22,9x | 21,0x | 19,7x |
| Yield |
3,03% | 3,27% | 3,20% | 3,22% | 3,33% | 3,54% |
| Capitalization / Revenue |
2,40x | 2,40x | 2,61x | 2,65x | 2,61x | 2,53x |
| EV / Revenue |
2,78x | 2,80x | 3,05x | 3,10x | 3,02x | 2,92x |
| EV / EBITDA |
13,7x | 12,9x | 13,3x | 13,7x | 13,3x | 12,7x |
| Price to Book |
9,49x | - | 10,2x | 9,50x | 8,96x | 8,76x |
| Nbr of stocks (in thousands) |
2 751 682 | 2 616 854 | 2 641 712 | 2 613 114 | - | - |
| Reference price (EUR) |
47,2 | 47,4 | 51,2 | 51,1 | 51,1 | 51,1 |
| Last update |
02/01/2018 | 01/31/2019 | 01/30/2020 | 10/23/2020 | 10/23/2020 | 10/23/2020 |
|
1 EUR in Million Estimates
|
|
| Income Statement Evolution | |
|
|
|
| Annual Income Statement Data |
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
| Net sales1 |
53 715 | 50 982 | 51 980 | 50 680 | 51 488 | 53 064 |
| EBITDA1 |
10 938 | 11 106 | 11 911 | 11 467 | 11 750 | 12 171 |
| Operating profit (EBIT)1 |
9 400 | 9 359 | 9 947 | 9 628 | 9 876 | 10 327 |
| Operating Margin |
17,5% | 18,4% | 19,1% | 19,0% | 19,2% | 19,5% |
| Pre-Tax Profit (EBT)1 |
8 153 | 12 383 | 8 289 | 8 339 | 9 132 | 9 630 |
| Net income1 |
6 053 | 9 389 | 5 625 | 5 935 | 6 375 | 6 708 |
| Net margin |
11,3% | 18,4% | 10,8% | 11,7% | 12,4% | 12,6% |
| EPS2 |
2,15 | - | 2,14 | 2,23 | 2,43 | 2,60 |
| Dividend per Share2 |
1,43 | 1,55 | 1,64 | 1,64 | 1,70 | 1,81 |
| Last update |
02/01/2018 | 01/31/2019 | 01/30/2020 | 10/23/2020 | 10/23/2020 | 10/23/2020 |
|
1 EUR in Million 2 EUR Estimates
|
|
|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
| Net Debt1 |
20 343 | 20 781 | 23 165 | 22 638 | 21 453 | 20 868 |
| Net Cash position1 |
- | - | - | - | - | - |
| Leverage (Debt / EBITDA) |
1,86x | 1,87x | 1,94x | 1,97x | 1,83x | 1,71x |
| Free Cash Flow1 |
5 355 | 4 962 | 6 680 | 6 563 | 6 712 | 7 481 |
| ROE (Net Profit / Equities) |
40,4% | 74,5% | 54,4% | 46,2% | 46,5% | 45,5% |
| Shareholders' equity1 |
14 992 | 12 601 | 10 340 | 12 844 | 13 718 | 14 746 |
| ROA (Net Profit / Asset) |
10,4% | 15,7% | 10,6% | 9,64% | 10,6% | 11,4% |
| Assets1 |
58 357 | 59 870 | 52 952 | 61 556 | 60 027 | 58 786 |
| Book Value Per Share2 |
4,98 | - | 5,04 | 5,38 | 5,70 | 5,83 |
| Cash Flow per Share2 |
- | 2,51 | 3,09 | 3,03 | 3,09 | 3,36 |
| Capex1 |
1 621 | 1 424 | 1 429 | 1 352 | 1 591 | 1 652 |
| Capex / Sales |
3,02% | 2,79% | 2,75% | 2,67% | 3,09% | 3,11% |
| Last update |
02/01/2018 | 01/31/2019 | 01/30/2020 | 10/23/2020 | 10/23/2020 | 10/23/2020 |
|
1 EUR in Million 2 EUR Estimates
|
|
|
|
|
|
Financial data source
© 2020 S&P Global Market Intelligence
|
|
|
Wall Street banks see rare payday bonanza in India despite pandemic |
Capitalization (EUR) 134 271 096 845 Capitalization (USD) 158 938 324 864 Net sales (EUR) 51 980 000 000 Net sales (USD) 61 653 478 000 Number of employees 149 867 Sales / Employee (EUR) 346 841 Sales / Employee (USD) 411 388 Free-Float capitalization (EUR) 74 723 792 672 Free-Float capitalization (USD) 88 451 459 129 Avg. Exchange 20 sessions (EUR) 9 726 064 931 Avg. Exchange 20 sessions (USD) 11 536 085 615 Average Daily Capital Traded 7,24%
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Evolution Valeur d'Entreprise / EBITDA
|
United Kingdom
Canada
France
Deutschland
Schweiz (DE)
Report
