Real-time Estimate
Tradegate
12:21:18 01/07/2024 pm IST
|
5-day change
|
1st Jan Change
|
201.7
EUR
|
+2.59%
|
|
+0.15%
|
+11.14%
|
Fiscal Period: Dezember |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,378
|
3,612
|
9,148
|
9,578
|
9,365
|
10,486
|
-
|
-
|
Enterprise Value (EV)
1 |
2,294
|
2,627
|
8,420
|
9,578
|
10,233
|
10,569
|
9,760
|
8,873
|
P/E ratio
|
53.1
x
|
26.1
x
|
36.5
x
|
-
|
18.9
x
|
16.6
x
|
13.6
x
|
11.8
x
|
Yield
|
1.84%
|
1.99%
|
1.22%
|
1.67%
|
2.12%
|
2.14%
|
2.48%
|
2.73%
|
Capitalization / Revenue
|
0.89
x
|
1.09
x
|
2.72
x
|
-
|
1.17
x
|
1.31
x
|
1.29
x
|
1.25
x
|
EV / Revenue
|
0.6
x
|
0.79
x
|
2.51
x
|
-
|
1.28
x
|
1.32
x
|
1.2
x
|
1.05
x
|
EV / EBITDA
|
13.9
x
|
21
x
|
63.6
x
|
-
|
18.2
x
|
18.2
x
|
16.1
x
|
14
x
|
EV / FCF
|
-
|
18.3
x
|
63.4
x
|
-
|
29.6
x
|
26.4
x
|
24.8
x
|
22.6
x
|
FCF Yield
|
-
|
5.45%
|
1.58%
|
-
|
3.37%
|
3.78%
|
4.03%
|
4.42%
|
Price to Book
|
-
|
1.33
x
|
3.07
x
|
-
|
2.72
x
|
2.71
x
|
2.39
x
|
2.09
x
|
Nbr of stocks (in thousands)
|
53,960
|
53,279
|
53,311
|
53,450
|
52,938
|
52,932
|
-
|
-
|
Reference price
2 |
62.60
|
67.80
|
171.6
|
179.2
|
176.9
|
198.1
|
198.1
|
198.1
|
Announcement Date
|
05/03/20
|
08/03/21
|
08/03/22
|
08/03/23
|
05/03/24
|
-
|
-
|
-
|
Fiscal Period: Dezember |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,799
|
3,318
|
3,360
|
-
|
7,984
|
7,997
|
8,113
|
8,411
|
EBITDA
1 |
164.6
|
125.3
|
132.3
|
-
|
563.7
|
581.2
|
605.2
|
635.6
|
EBIT
1 |
24.4
|
10.2
|
85.8
|
-
|
375.6
|
385.4
|
400.5
|
423.8
|
Operating Margin
|
0.64%
|
0.31%
|
2.55%
|
-
|
4.7%
|
4.82%
|
4.94%
|
5.04%
|
Earnings before Tax (EBT)
1 |
93.2
|
158.2
|
283.4
|
-
|
612.9
|
718.3
|
866.5
|
992.4
|
Net income
1 |
64.5
|
141.9
|
256.5
|
-
|
504.7
|
635.5
|
771.4
|
882.8
|
Net margin
|
1.7%
|
4.28%
|
7.63%
|
-
|
6.32%
|
7.95%
|
9.51%
|
10.5%
|
EPS
2 |
1.180
|
2.600
|
4.700
|
-
|
9.340
|
11.92
|
14.56
|
16.72
|
Free Cash Flow
1 |
-
|
143.3
|
132.9
|
-
|
345.3
|
399.7
|
392.9
|
392.5
|
FCF margin
|
-
|
4.32%
|
3.95%
|
-
|
4.33%
|
5%
|
4.84%
|
4.67%
|
FCF Conversion (EBITDA)
|
-
|
114.37%
|
100.45%
|
-
|
61.26%
|
68.77%
|
64.92%
|
61.75%
|
FCF Conversion (Net income)
|
-
|
100.99%
|
51.81%
|
-
|
68.42%
|
62.9%
|
50.93%
|
44.46%
|
Dividend per Share
2 |
1.150
|
1.350
|
2.100
|
3.000
|
3.750
|
4.245
|
4.910
|
5.412
|
Announcement Date
|
05/03/20
|
08/03/21
|
08/03/22
|
08/03/23
|
05/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022 S1
|
---|
Net sales
|
-
|
EBITDA
|
-
|
EBIT
|
-
|
Operating Margin
|
-
|
Earnings before Tax (EBT)
|
-
|
Net income
1 |
191.6
|
Net margin
|
-
|
EPS
2 |
3.510
|
Dividend per Share
|
-
|
Announcement Date
|
05/09/22
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
869
|
83.3
|
-
|
-
|
Net Cash position
1 |
1,084
|
985
|
728
|
-
|
-
|
726
|
1,613
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
1.541
x
|
0.1433
x
|
-
|
-
|
Free Cash Flow
1 |
-
|
143
|
133
|
345
|
400
|
393
|
393
|
ROE (net income / shareholders' equity)
|
7.99%
|
5.27%
|
9%
|
22.1%
|
21.1%
|
22%
|
21.8%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
-
|
51.10
|
55.80
|
65.00
|
73.20
|
82.90
|
94.70
|
Cash Flow per Share
|
0.9100
|
3.300
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
35
|
46.7
|
91.6
|
180
|
186
|
194
|
Capex / Sales
|
-
|
1.05%
|
1.39%
|
1.15%
|
2.25%
|
2.3%
|
2.3%
|
Announcement Date
|
05/03/20
|
08/03/21
|
08/03/22
|
05/03/24
|
-
|
-
|
-
|
Last Close Price
198.1
EUR Average target price
250.8
EUR Spread / Average Target +26.60% Consensus |