Real-time Estimate
Cboe Europe
09:00:00 29/04/2024 pm IST
|
5-day change
|
1st Jan Change
|
111.8
GBX
|
+1.82%
|
|
+2.69%
|
-14.03%
|
Fiscal Period: Marzo |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,917
|
4,108
|
6,885
|
4,930
|
5,123
|
-
|
-
|
Enterprise Value (EV)
1 |
5,114
|
7,563
|
9,801
|
8,454
|
8,851
|
9,068
|
9,019
|
P/E ratio
|
4.95
x
|
12.1
x
|
10.9
x
|
7.42
x
|
-34.2
x
|
11.5
x
|
7.68
x
|
Yield
|
11.8%
|
3.66%
|
2.73%
|
4.15%
|
4.28%
|
4.37%
|
5.02%
|
Capitalization / Revenue
|
0.56
x
|
1.05
x
|
1.46
x
|
0.94
x
|
1.03
x
|
0.99
x
|
0.89
x
|
EV / Revenue
|
1.49
x
|
1.94
x
|
2.08
x
|
1.61
x
|
1.78
x
|
1.76
x
|
1.57
x
|
EV / EBITDA
|
3.38
x
|
4.22
x
|
4.24
x
|
3.28
x
|
3.66
x
|
3.84
x
|
3.38
x
|
EV / FCF
|
8.88
x
|
10.1
x
|
7.57
x
|
5.92
x
|
7.36
x
|
9.39
x
|
8.2
x
|
FCF Yield
|
11.3%
|
9.93%
|
13.2%
|
16.9%
|
13.6%
|
10.6%
|
12.2%
|
Price to Book
|
0.57
x
|
1.2
x
|
1.97
x
|
1.36
x
|
1.93
x
|
1.71
x
|
1.55
x
|
Nbr of stocks (in thousands)
|
37,58,152
|
37,58,152
|
37,54,452
|
37,53,219
|
37,45,709
|
-
|
-
|
Reference price
2 |
0.5101
|
1.093
|
1.834
|
1.313
|
1.368
|
1.368
|
1.368
|
Announcement Date
|
13/05/20
|
12/05/21
|
11/05/22
|
11/05/23
|
-
|
-
|
-
|
Fiscal Period: Marzo |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,077
|
3,422
|
3,908
|
4,714
|
5,255
|
4,967
|
5,160
|
5,746
|
EBITDA
1 |
-
|
1,515
|
1,792
|
2,311
|
2,575
|
2,415
|
2,362
|
2,664
|
EBIT
1 |
-
|
883
|
1,119
|
1,535
|
1,757
|
1,577
|
1,589
|
1,840
|
Operating Margin
|
-
|
25.8%
|
28.63%
|
32.56%
|
33.43%
|
31.75%
|
30.79%
|
32.02%
|
Earnings before Tax (EBT)
1 |
-
|
598
|
697
|
1,224
|
1,034
|
-78.15
|
1,034
|
1,327
|
Net income
1 |
-
|
370
|
339
|
631
|
663
|
-62.13
|
561.1
|
763.9
|
Net margin
|
-
|
10.81%
|
8.67%
|
13.39%
|
12.62%
|
-1.25%
|
10.87%
|
13.29%
|
EPS
2 |
-
|
0.1030
|
0.0900
|
0.1680
|
0.1770
|
-0.0400
|
0.1189
|
0.1780
|
Free Cash Flow
1 |
-
|
576
|
751
|
1,294
|
1,429
|
1,202
|
965.5
|
1,100
|
FCF margin
|
-
|
16.83%
|
19.22%
|
27.45%
|
27.19%
|
24.2%
|
18.71%
|
19.15%
|
FCF Conversion (EBITDA)
|
-
|
38.02%
|
41.91%
|
55.99%
|
55.5%
|
49.76%
|
40.88%
|
41.3%
|
FCF Conversion (Net income)
|
-
|
155.68%
|
221.53%
|
205.07%
|
215.54%
|
-
|
172.06%
|
144.06%
|
Dividend per Share
2 |
-
|
0.0600
|
0.0400
|
0.0500
|
0.0545
|
0.0585
|
0.0598
|
0.0686
|
Announcement Date
|
29/04/19
|
13/05/20
|
12/05/21
|
11/05/22
|
11/05/23
|
-
|
-
|
-
|
Fiscal Period: March |
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
1,163
|
1,219
|
1,222
|
1,257
|
1,308
|
1,350
|
1,341
|
1,377
|
1,246
|
2,623
|
1,238
|
1,114
|
EBITDA
|
564
|
605
|
608
|
614
|
641
|
661
|
659
|
-
|
620
|
1,302
|
-
|
-
|
EBIT
|
380
|
414
|
390
|
425
|
446
|
446
|
439
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
32.67%
|
33.96%
|
31.91%
|
33.81%
|
34.1%
|
33.04%
|
32.74%
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
160
|
155
|
190
|
163
|
133
|
172
|
195
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
13.76%
|
12.72%
|
15.55%
|
12.97%
|
10.17%
|
12.74%
|
14.54%
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
0.0430
|
0.0410
|
0.0510
|
0.0440
|
0.0350
|
0.0460
|
0.0520
|
-0.0450
|
0.0310
|
-
|
-0.002000
|
-0.0300
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
28/10/21
|
04/02/22
|
11/05/22
|
28/07/22
|
27/10/22
|
02/02/23
|
11/05/23
|
27/07/23
|
30/10/23
|
30/10/23
|
01/02/24
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
3,197
|
3,455
|
2,916
|
3,524
|
3,729
|
3,945
|
3,896
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
2.11
x
|
1.928
x
|
1.262
x
|
1.369
x
|
1.544
x
|
1.67
x
|
1.462
x
|
Free Cash Flow
1 |
-
|
576
|
751
|
1,294
|
1,429
|
1,202
|
966
|
1,101
|
ROE (net income / shareholders' equity)
|
-
|
8.68%
|
10%
|
18.3%
|
18.6%
|
16.8%
|
15%
|
19.4%
|
ROA (Net income/ Total Assets)
|
-
|
2.83%
|
3.5%
|
6.2%
|
6.16%
|
3.3%
|
5.8%
|
4.9%
|
Assets
1 |
-
|
13,064
|
9,686
|
10,178
|
10,765
|
-1,883
|
9,675
|
15,590
|
Book Value Per Share
2 |
-
|
0.9000
|
0.9100
|
0.9300
|
0.9700
|
0.7100
|
0.8000
|
0.8800
|
Cash Flow per Share
2 |
-
|
0.3700
|
0.4400
|
0.5300
|
0.5900
|
0.1400
|
0.3000
|
0.3900
|
Capex
1 |
-
|
811
|
915
|
717
|
779
|
798
|
840
|
903
|
Capex / Sales
|
-
|
23.7%
|
23.41%
|
15.21%
|
14.82%
|
16.06%
|
16.28%
|
15.71%
|
Announcement Date
|
29/04/19
|
13/05/20
|
12/05/21
|
11/05/22
|
11/05/23
|
-
|
-
|
-
|
Last Close Price
1.368
USD Average target price
1.667
USD Spread / Average Target +21.91% Consensus |