Real-time Estimate
Tradegate
09:34:42 10/05/2024 pm IST
|
5-day change
|
1st Jan Change
|
100.2
EUR
|
0.00%
|
|
0.00%
|
0.00%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
16,727
|
12,558
|
19,441
|
28,870
|
27,860
|
36,146
|
-
|
-
|
Enterprise Value (EV)
1 |
16,727
|
12,558
|
19,441
|
28,870
|
27,860
|
36,146
|
36,146
|
36,146
|
P/E ratio
|
10.8
x
|
9.1
x
|
3.5
x
|
8.75
x
|
5.7
x
|
6.87
x
|
7.38
x
|
7.46
x
|
Yield
|
5.36%
|
1.28%
|
4.97%
|
-
|
10.5%
|
8.76%
|
8.33%
|
8.3%
|
Capitalization / Revenue
|
1.94
x
|
1.49
x
|
1.89
x
|
2.49
x
|
2.02
x
|
2.36
x
|
2.47
x
|
2.46
x
|
EV / Revenue
|
1.94
x
|
1.49
x
|
1.89
x
|
2.49
x
|
2.02
x
|
2.36
x
|
2.47
x
|
2.46
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.67
x
|
0.5
x
|
0.55
x
|
-
|
0.76
x
|
0.97
x
|
0.92
x
|
0.88
x
|
Nbr of stocks (in thousands)
|
59,78,253
|
59,77,356
|
80,53,422
|
78,62,223
|
74,77,219
|
73,34,875
|
-
|
-
|
Reference price
2 |
2.798
|
2.101
|
2.414
|
3.672
|
3.726
|
4.928
|
4.928
|
4.928
|
Announcement Date
|
31/01/20
|
29/01/21
|
28/01/22
|
03/02/23
|
02/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
8,605
|
8,409
|
10,274
|
11,594
|
13,771
|
15,294
|
14,649
|
14,685
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
2,855
|
3,830
|
4,343
|
5,574
|
8,419
|
9,235
|
8,573
|
8,420
|
Operating Margin
|
33.18%
|
45.55%
|
42.27%
|
48.08%
|
61.14%
|
60.38%
|
58.52%
|
57.34%
|
Earnings before Tax (EBT)
1 |
2,077
|
1,601
|
5,315
|
4,326
|
6,924
|
7,675
|
6,788
|
6,584
|
Net income
1 |
1,705
|
1,381
|
5,226
|
3,145
|
4,816
|
5,384
|
4,805
|
4,661
|
Net margin
|
19.81%
|
16.42%
|
50.87%
|
27.13%
|
34.97%
|
35.2%
|
32.8%
|
31.74%
|
EPS
2 |
0.2600
|
0.2310
|
0.6899
|
0.4196
|
0.6537
|
0.7172
|
0.6674
|
0.6608
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.1500
|
0.0268
|
0.1200
|
-
|
0.3900
|
0.4318
|
0.4107
|
0.4090
|
Announcement Date
|
31/01/20
|
29/01/21
|
28/01/22
|
03/02/23
|
02/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Net sales
1 |
2,828
|
2,563
|
2,775
|
2,880
|
2,992
|
2,947
|
3,101
|
3,572
|
4,016
|
3,666
|
3,496
|
4,071
|
3,893
|
3,838
|
3,302
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,221
|
987
|
1,244
|
1,376
|
1,476
|
1,443
|
1,662
|
2,118
|
2,545
|
2,095
|
1,988
|
2,549
|
2,355
|
2,328
|
1,743
|
Operating Margin
|
43.18%
|
38.51%
|
44.83%
|
47.78%
|
49.33%
|
48.97%
|
53.6%
|
59.29%
|
63.37%
|
57.15%
|
56.86%
|
62.62%
|
60.51%
|
60.66%
|
52.77%
|
Earnings before Tax (EBT)
1 |
794
|
554
|
962
|
1,158
|
1,251
|
955
|
1,359
|
1,795
|
2,140
|
1,630
|
1,620
|
2,117
|
2,014
|
1,738
|
-
|
Net income
1 |
620
|
425
|
707
|
866
|
884
|
688
|
855
|
1,281
|
1,522
|
1,157
|
1,005
|
1,538
|
1,411
|
1,296
|
-
|
Net margin
|
21.92%
|
16.58%
|
25.48%
|
30.07%
|
29.55%
|
23.35%
|
27.57%
|
35.86%
|
37.9%
|
31.56%
|
28.75%
|
37.77%
|
36.24%
|
33.78%
|
-
|
EPS
2 |
0.0874
|
0.0561
|
0.0878
|
0.1102
|
0.1163
|
0.0918
|
0.1141
|
0.1700
|
0.2036
|
0.1571
|
0.1370
|
0.2231
|
0.2066
|
0.1861
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.3919
|
-
|
0.1259
|
-
|
Announcement Date
|
29/10/21
|
28/01/22
|
29/04/22
|
29/07/22
|
28/10/22
|
03/02/23
|
05/05/23
|
28/07/23
|
27/10/23
|
02/02/24
|
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)
|
6.4%
|
5%
|
6.4%
|
-
|
13.2%
|
14.5%
|
12.5%
|
11.7%
|
ROA (Net income/ Total Assets)
|
0.4%
|
0.3%
|
0.3%
|
-
|
0.7%
|
0.83%
|
0.77%
|
0.74%
|
Assets
1 |
4,26,250
|
4,60,333
|
17,42,000
|
-
|
6,88,000
|
6,45,323
|
6,27,458
|
6,32,779
|
Book Value Per Share
2 |
4.200
|
4.220
|
4.390
|
-
|
4.930
|
5.080
|
5.370
|
5.620
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
31/01/20
|
29/01/21
|
28/01/22
|
03/02/23
|
02/02/24
|
-
|
-
|
-
|
Last Close Price
4.878
EUR Average target price
5.812
EUR Spread / Average Target +19.14% Consensus |
1st Jan change
|
Capi.
|
---|
| +14.20% | 299B | | +18.59% | 249B | | +25.74% | 214B | | +21.29% | 172B | | +25.50% | 169B | | +9.52% | 160B | | +5.28% | 146B | | -15.88% | 132B | | +5.13% | 129B |
Other Banks
|