Real-time Estimate
Tradegate
01:29:57 25/05/2024 am IST
|
5-day change
|
1st Jan Change
|
4.75
EUR
|
0.00%
|
|
-5.04%
|
-21.23%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
61,963
|
43,978
|
50,197
|
46,383
|
60,030
|
73,999
|
-
|
-
|
Enterprise Value (EV)
1 |
61,963
|
43,978
|
50,197
|
46,383
|
60,030
|
73,999
|
73,999
|
73,999
|
P/E ratio
|
10.3
x
|
-4.72
x
|
6.74
x
|
5.2
x
|
5.81
x
|
6.48
x
|
6.28
x
|
5.95
x
|
Yield
|
6.17%
|
1.08%
|
3.4%
|
4.2%
|
3.72%
|
4.08%
|
4.36%
|
4.65%
|
Capitalization / Revenue
|
1.25
x
|
0.99
x
|
1.08
x
|
0.89
x
|
1.05
x
|
1.21
x
|
1.19
x
|
1.17
x
|
EV / Revenue
|
1.25
x
|
0.99
x
|
1.08
x
|
0.89
x
|
1.05
x
|
1.21
x
|
1.19
x
|
1.17
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.62
x
|
0.54
x
|
0.58
x
|
0.52
x
|
0.58
x
|
0.73
x
|
0.68
x
|
0.63
x
|
Nbr of stocks (in thousands)
|
1,73,34,321
|
1,73,27,859
|
1,70,71,070
|
1,65,50,713
|
1,58,82,962
|
1,55,70,497
|
-
|
-
|
Reference price
2 |
3.575
|
2.538
|
2.940
|
2.802
|
3.780
|
4.752
|
4.752
|
4.752
|
Announcement Date
|
29/01/20
|
03/02/21
|
02/02/22
|
02/02/23
|
31/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
49,494
|
44,600
|
46,404
|
52,117
|
57,423
|
60,975
|
62,013
|
63,411
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
26,214
|
23,633
|
24,989
|
28,251
|
32,222
|
34,933
|
34,973
|
35,442
|
Operating Margin
|
52.96%
|
52.99%
|
53.85%
|
54.21%
|
56.11%
|
57.29%
|
56.4%
|
55.89%
|
Earnings before Tax (EBT)
1 |
12,543
|
-2,076
|
14,547
|
15,250
|
16,698
|
18,261
|
18,778
|
19,168
|
Net income
1 |
6,515
|
-8,771
|
8,124
|
9,605
|
11,076
|
11,399
|
11,631
|
11,770
|
Net margin
|
13.16%
|
-19.67%
|
17.51%
|
18.43%
|
19.29%
|
18.69%
|
18.76%
|
18.56%
|
EPS
2 |
0.3469
|
-0.5380
|
0.4360
|
0.5390
|
0.6500
|
0.7337
|
0.7563
|
0.7990
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.2204
|
0.0275
|
0.1000
|
0.1178
|
0.1405
|
0.1938
|
0.2074
|
0.2210
|
Announcement Date
|
29/01/20
|
03/02/21
|
02/02/22
|
02/02/23
|
31/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
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
|
2025 Q1
|
---|
Net sales
1 |
22,518
|
22,695
|
11,778
|
12,305
|
12,815
|
25,120
|
13,474
|
13,523
|
13,922
|
14,088
|
28,010
|
14,861
|
14,552
|
15,045
|
15,536
|
15,359
|
15,225
|
15,744
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
11,865
|
12,318
|
6,141
|
6,770
|
6,915
|
13,685
|
7,349
|
7,217
|
7,790
|
7,965
|
15,755
|
8,379
|
8,088
|
8,833
|
9,292
|
9,088
|
8,642
|
9,109
|
Operating Margin
|
52.69%
|
54.28%
|
52.14%
|
55.02%
|
53.96%
|
54.48%
|
54.54%
|
53.37%
|
55.95%
|
56.54%
|
56.25%
|
56.38%
|
55.58%
|
58.71%
|
59.81%
|
59.17%
|
56.76%
|
57.85%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
3,831
|
4,171
|
3,744
|
7,915
|
3,846
|
3,489
|
3,832
|
4,258
|
8,090
|
4,447
|
3,922
|
4,583
|
4,807
|
4,581
|
4,375
|
-
|
Net income
1 |
-10,798
|
3,675
|
2,275
|
2,543
|
2,351
|
4,894
|
2,422
|
2,289
|
2,571
|
2,670
|
5,241
|
2,902
|
2,933
|
2,852
|
3,437
|
3,125
|
2,783
|
-
|
Net margin
|
-47.95%
|
16.19%
|
19.32%
|
20.67%
|
18.35%
|
19.48%
|
17.98%
|
16.93%
|
18.47%
|
18.95%
|
18.71%
|
19.53%
|
20.16%
|
18.96%
|
22.12%
|
20.35%
|
18.28%
|
-
|
EPS
2 |
-
|
-
|
0.1240
|
0.1410
|
0.1300
|
-
|
0.1370
|
0.1310
|
0.1500
|
0.1600
|
-
|
0.1700
|
0.1800
|
0.1700
|
0.1930
|
0.1866
|
0.1546
|
-
|
Dividend per Share
2 |
-
|
-
|
0.0515
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.1945
|
-
|
Announcement Date
|
29/07/20
|
28/07/21
|
02/02/22
|
26/04/22
|
28/07/22
|
28/07/22
|
26/10/22
|
02/02/23
|
25/04/23
|
26/07/23
|
26/07/23
|
25/10/23
|
31/01/24
|
30/04/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
6.62%
|
5.68%
|
10.3%
|
10.7%
|
11.9%
|
11.8%
|
11.1%
|
10.9%
|
ROA (Net income/ Total Assets)
|
0.54%
|
0.4%
|
0.65%
|
0.63%
|
0.69%
|
0.6%
|
0.63%
|
0.63%
|
Assets
1 |
12,06,481
|
-21,92,750
|
12,49,846
|
15,24,603
|
16,05,217
|
18,90,366
|
18,58,020
|
18,83,228
|
Book Value Per Share
2 |
5.770
|
4.710
|
5.090
|
5.380
|
6.560
|
6.520
|
6.980
|
7.540
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
29/01/20
|
03/02/21
|
02/02/22
|
02/02/23
|
31/01/24
|
-
|
-
|
-
|
Last Close Price
4.784
EUR Average target price
5.437
EUR Spread / Average Target +13.66% Consensus |
1st Jan change
|
Capi.
|
---|
| +18.00% | 565B | | +17.91% | 306B | | +21.99% | 257B | | +22.33% | 208B | | +24.95% | 190B | | +30.54% | 173B | | +9.11% | 163B | | +7.40% | 148B | | +6.32% | 134B |
Other Banks
|