Market Closed -
OTC Markets
12:01:52 21/05/2024 am IST
|
5-day change
|
1st Jan Change
|
5.5
USD
|
+3.19%
|
|
+3.19%
|
+107.55%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
1,651
|
1,543
|
1,046
|
894.1
|
2,424
|
6,417
|
6,417
|
-
|
Enterprise Value (EV)
1 |
1,651
|
1,543
|
1,046
|
894.1
|
2,424
|
3,837
|
6,417
|
6,417
|
P/E ratio
|
5.93
x
|
-1.49
x
|
-0.67
x
|
2.84
x
|
-1.97
x
|
1.87
x
|
4.2
x
|
5.22
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
0.78%
|
10.1%
|
9.4%
|
Capitalization / Revenue
|
0.5
x
|
0.48
x
|
0.36
x
|
0.3
x
|
0.78
x
|
1.01
x
|
1.68
x
|
1.73
x
|
EV / Revenue
|
0.5
x
|
0.48
x
|
0.36
x
|
0.3
x
|
0.78
x
|
1.01
x
|
1.68
x
|
1.73
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.18
x
|
0.19
x
|
0.17
x
|
0.14
x
|
-
|
0.7
x
|
0.61
x
|
0.56
x
|
Nbr of stocks (in thousands)
|
11,040
|
11,040
|
10,024
|
10,024
|
12,59,690
|
12,59,690
|
12,59,690
|
-
|
Reference price
2 |
149.6
|
139.8
|
104.3
|
89.20
|
1.925
|
5.094
|
5.094
|
5.094
|
Announcement Date
|
07/02/19
|
07/02/20
|
10/02/21
|
07/02/22
|
08/02/23
|
07/02/24
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
3,288
|
3,223
|
2,917
|
2,980
|
3,088
|
3,797
|
3,816
|
3,712
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
936.8
|
934
|
713.5
|
873.8
|
989.3
|
1,954
|
1,780
|
1,772
|
Operating Margin
|
28.5%
|
28.98%
|
24.46%
|
29.32%
|
32.03%
|
51.47%
|
46.65%
|
47.72%
|
Earnings before Tax (EBT)
1 |
-109.2
|
53
|
-1,344
|
263.4
|
-627.4
|
1,706
|
1,274
|
1,185
|
Net income
1 |
278.6
|
-1,033
|
-1,689
|
309.5
|
-204.7
|
2,052
|
1,683
|
1,257
|
Net margin
|
8.47%
|
-32.05%
|
-57.9%
|
10.39%
|
-6.63%
|
54.04%
|
44.1%
|
33.87%
|
EPS
2 |
25.20
|
-93.60
|
-154.6
|
31.40
|
-0.9750
|
1.629
|
1.212
|
0.9767
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
0.0399
|
0.5159
|
0.4786
|
Announcement Date
|
07/02/19
|
07/02/20
|
10/02/21
|
07/02/22
|
08/02/23
|
07/02/24
|
-
|
-
|
Fiscal Period: December |
2019 S1
|
2020 S1
|
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
1,549
|
1,452
|
1,564
|
720.3
|
783
|
739
|
1,522
|
726
|
840
|
878.9
|
972
|
1,851
|
953
|
992.5
|
1,013
|
969.8
|
935.9
|
940.6
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
402.8
|
367.1
|
490.6
|
201.1
|
248
|
205.8
|
454
|
202
|
333.1
|
414.3
|
523
|
937
|
509.1
|
507.6
|
551
|
-
|
-
|
-
|
Operating Margin
|
26%
|
25.27%
|
31.37%
|
27.92%
|
31.67%
|
27.85%
|
29.83%
|
27.82%
|
39.65%
|
47.14%
|
53.81%
|
50.62%
|
53.42%
|
51.14%
|
54.39%
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
-653
|
145.1
|
-92.3
|
5
|
15.5
|
20
|
-794
|
146.5
|
220.3
|
395
|
-
|
306.9
|
784.3
|
336
|
367.1
|
343.8
|
261
|
Net income
1 |
93.1
|
-1,089
|
202.1
|
-78.6
|
10
|
17.5
|
27
|
-388
|
155.8
|
235.7
|
383
|
619
|
309.6
|
1,123
|
333
|
394.2
|
371.3
|
642.8
|
Net margin
|
6.01%
|
-74.95%
|
12.92%
|
-10.91%
|
1.28%
|
2.37%
|
1.77%
|
-53.44%
|
18.55%
|
26.82%
|
39.4%
|
33.44%
|
32.49%
|
113.16%
|
32.87%
|
40.65%
|
39.68%
|
68.34%
|
EPS
2 |
-
|
-
|
-
|
-8.200
|
-
|
-
|
-
|
-
|
-
|
-
|
0.3040
|
-
|
0.2460
|
0.8920
|
0.2640
|
0.3130
|
0.2948
|
0.5103
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
01/08/19
|
06/08/20
|
05/08/21
|
07/02/22
|
06/05/22
|
05/08/22
|
05/08/22
|
11/11/22
|
08/02/23
|
09/05/23
|
04/08/23
|
04/08/23
|
08/11/23
|
07/02/24
|
07/05/24
|
-
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
2.87%
|
-12%
|
-24%
|
5.2%
|
-2.9%
|
23%
|
10.1%
|
9.32%
|
ROA (Net income/ Total Assets)
|
0.21%
|
-0.79%
|
-1.2%
|
0.2%
|
-0.2%
|
1.7%
|
0.89%
|
0.85%
|
Assets
1 |
1,34,850
|
1,31,336
|
1,41,221
|
1,54,750
|
1,02,350
|
1,20,694
|
1,89,101
|
1,48,802
|
Book Value Per Share
2 |
814.0
|
726.0
|
599.0
|
616.0
|
-
|
7.280
|
8.310
|
9.080
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
07/02/19
|
07/02/20
|
10/02/21
|
07/02/22
|
08/02/23
|
07/02/24
|
-
|
-
|
Last Close Price
5.094
EUR Average target price
5.335
EUR Spread / Average Target +4.73% Consensus |
1st Jan change
|
Capi.
|
---|
| +16.58% | 569B | | +9.47% | 163B | | +18.09% | 311B | | +23.04% | 258B | | +23.79% | 212B | | +25.81% | 191B | | +31.21% | 174B | | +8.22% | 150B | | +7.99% | 135B |
Other Banks
|