Real-time Estimate
Tradegate
07:11:48 2024-06-13 am EDT
|
5-day change
|
1st Jan Change
|
38.48
EUR
|
+2.60%
|
|
+1.76%
|
+54.82%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
909.9
|
881.4
|
1,183
|
1,585
|
-
|
-
|
Enterprise Value (EV)
1 |
909.9
|
881.4
|
1,183
|
1,585
|
1,585
|
1,585
|
P/E ratio
|
6.57
x
|
11.5
x
|
9.98
x
|
14.2
x
|
12.9
x
|
12.1
x
|
Yield
|
9.09%
|
7.99%
|
7.1%
|
7.07%
|
5.48%
|
5.77%
|
Capitalization / Revenue
|
1.53
x
|
1.47
x
|
1.79
x
|
2.31
x
|
2.23
x
|
2.16
x
|
EV / Revenue
|
1.53
x
|
1.47
x
|
1.79
x
|
2.31
x
|
2.23
x
|
2.16
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
-
|
-
|
1.3
x
|
1.25
x
|
1.2
x
|
Nbr of stocks (in thousands)
|
41,360
|
40,247
|
42,043
|
42,262
|
-
|
-
|
Reference price
2 |
22.00
|
21.90
|
28.15
|
37.50
|
37.50
|
37.50
|
Announcement Date
|
2/24/22
|
2/23/23
|
2/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
594.7
|
599.7
|
662.8
|
685.7
|
709.6
|
733.7
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
173.5
|
146.6
|
172.8
|
180.1
|
184.6
|
196.1
|
Operating Margin
|
-
|
29.17%
|
24.45%
|
26.07%
|
26.26%
|
26.02%
|
26.73%
|
Earnings before Tax (EBT)
1 |
-
|
178.5
|
-
|
164.2
|
159.8
|
173.9
|
185.3
|
Net income
1 |
43.01
|
143.8
|
84.3
|
125.2
|
114.5
|
124.2
|
131.5
|
Net margin
|
-
|
24.18%
|
14.06%
|
18.89%
|
16.7%
|
17.51%
|
17.92%
|
EPS
2 |
1.050
|
3.350
|
1.900
|
2.820
|
2.640
|
2.905
|
3.105
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
2.000
|
1.750
|
2.000
|
2.650
|
2.055
|
2.165
|
Announcement Date
|
2/25/21
|
2/24/22
|
2/23/23
|
2/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Net sales
1 |
269.3
|
325.4
|
293.1
|
306.6
|
315.7
|
347.1
|
349.5
|
349.5
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
68.8
|
104.7
|
69.5
|
77.1
|
73.4
|
99.4
|
91.4
|
88.7
|
Operating Margin
|
25.55%
|
32.18%
|
23.71%
|
25.15%
|
23.25%
|
28.64%
|
26.15%
|
25.38%
|
Earnings before Tax (EBT)
1 |
74
|
104.5
|
60.6
|
-
|
71.3
|
92.9
|
85
|
83.6
|
Net income
1 |
58.3
|
85.5
|
-
|
-
|
48.4
|
76.8
|
59.1
|
58.3
|
Net margin
|
21.65%
|
26.28%
|
-
|
-
|
15.33%
|
22.13%
|
16.91%
|
16.68%
|
EPS
2 |
1.339
|
2.010
|
1.112
|
-
|
1.170
|
1.650
|
1.390
|
1.370
|
Dividend per Share
2 |
-
|
2.000
|
-
|
1.750
|
-
|
-
|
-
|
2.000
|
Announcement Date
|
8/26/21
|
2/24/22
|
8/25/22
|
2/23/23
|
8/24/23
|
2/22/24
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
12.5%
|
6.04%
|
-
|
9.1%
|
9.55%
|
10.2%
|
ROA (Net income/ Total Assets)
|
-
|
0.87%
|
0.51%
|
-
|
0.69%
|
0.7%
|
0.74%
|
Assets
1 |
-
|
16,510
|
16,663
|
-
|
16,596
|
17,750
|
17,765
|
Book Value Per Share
2 |
-
|
-
|
-
|
-
|
28.90
|
30.10
|
31.20
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/25/21
|
2/24/22
|
2/23/23
|
2/22/24
|
-
|
-
|
-
|
Last Close Price
37.5
EUR Average target price
35.75
EUR Spread / Average Target -4.67% Consensus |
1st Jan change
|
Capi.
|
---|
| +2.94% | 8.6B | | -23.20% | 3.73B | | +11.35% | 3.42B | | +41.97% | 2.97B | | +35.01% | 2.06B | | +32.44% | 1.75B | | +14.15% | 1.51B | | -6.84% | 981M | | -21.04% | 912M |
Wealth Management
|