Market Closed -
Nyse
01:30:02 04/05/2024 am IST
|
5-day change
|
1st Jan Change
|
144
USD
|
+2.78%
|
|
+0.89%
|
+25.15%
|
Fiscal Period: January |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
1,388
|
2,667
|
2,512
|
2,741
|
3,379
|
4,190
|
-
|
-
|
Enterprise Value (EV)
1 |
2,200
|
2,667
|
3,042
|
2,741
|
3,379
|
4,916
|
4,844
|
4,697
|
P/E ratio
|
24.5
x
|
78.1
x
|
53
x
|
19.6
x
|
15.6
x
|
19.2
x
|
16.2
x
|
13.6
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.42
x
|
0.83
x
|
0.8
x
|
0.72
x
|
0.81
x
|
0.93
x
|
0.86
x
|
0.84
x
|
EV / Revenue
|
0.66
x
|
0.83
x
|
0.97
x
|
0.72
x
|
0.81
x
|
1.09
x
|
0.99
x
|
0.94
x
|
EV / EBITDA
|
7.1
x
|
8.58
x
|
12.5
x
|
7.49
x
|
6.69
x
|
8.85
x
|
7.84
x
|
7.25
x
|
EV / FCF
|
-50.5
x
|
7.91
x
|
19.4
x
|
-
|
-
|
84.8
x
|
62.3
x
|
-
|
FCF Yield
|
-1.98%
|
12.6%
|
5.16%
|
-
|
-
|
1.18%
|
1.61%
|
-
|
Price to Book
|
1.6
x
|
-
|
3.25
x
|
-
|
-
|
3.48
x
|
2.81
x
|
2.35
x
|
Nbr of stocks (in thousands)
|
31,524
|
31,913
|
30,181
|
29,557
|
29,338
|
29,092
|
-
|
-
|
Reference price
2 |
44.03
|
83.57
|
83.24
|
92.73
|
115.2
|
144.0
|
144.0
|
144.0
|
Announcement Date
|
26/02/20
|
03/03/21
|
02/03/22
|
01/03/23
|
28/02/24
|
-
|
-
|
-
|
Fiscal Period: January |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
3,340
|
3,199
|
3,131
|
3,808
|
4,176
|
4,514
|
4,878
|
4,988
|
EBITDA
1 |
310
|
311
|
244.3
|
366.1
|
504.8
|
555.7
|
617.8
|
648
|
EBIT
1 |
117.8
|
121.5
|
81.56
|
210.5
|
323
|
338.8
|
386.1
|
453
|
Operating Margin
|
3.53%
|
3.8%
|
2.61%
|
5.53%
|
7.74%
|
7.51%
|
7.92%
|
9.08%
|
Earnings before Tax (EBT)
1 |
78.54
|
59.22
|
52.78
|
180.1
|
292
|
286.5
|
319.4
|
-
|
Net income
1 |
57.22
|
34.34
|
48.57
|
142.2
|
218.9
|
216.7
|
249.9
|
-
|
Net margin
|
1.71%
|
1.07%
|
1.55%
|
3.73%
|
5.24%
|
4.8%
|
5.12%
|
-
|
EPS
2 |
1.800
|
1.070
|
1.570
|
4.740
|
7.370
|
7.483
|
8.865
|
10.60
|
Free Cash Flow
1 |
-43.53
|
337.1
|
157
|
-
|
-
|
57.95
|
77.75
|
-
|
FCF margin
|
-1.3%
|
10.54%
|
5.01%
|
-
|
-
|
1.28%
|
1.59%
|
-
|
FCF Conversion (EBITDA)
|
-
|
108.41%
|
64.25%
|
-
|
-
|
10.43%
|
12.59%
|
-
|
FCF Conversion (Net income)
|
-
|
981.88%
|
323.17%
|
-
|
-
|
26.74%
|
31.11%
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
26/02/20
|
03/03/21
|
02/03/22
|
01/03/23
|
28/02/24
|
-
|
-
|
-
|
Fiscal Period: January |
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
2026 Q1
|
---|
Net sales
1 |
854
|
761.5
|
876.3
|
972.3
|
1,042
|
917.5
|
1,045
|
1,042
|
1,136
|
952.5
|
1,093
|
1,147
|
1,224
|
1,051
|
1,182
|
EBITDA
1 |
83.15
|
43.32
|
63.72
|
104.7
|
114.6
|
83.08
|
113.5
|
130.8
|
166.8
|
93.68
|
124.2
|
148.6
|
171.1
|
111.8
|
133.3
|
EBIT
1 |
43.44
|
3.71
|
24.55
|
65.61
|
77.27
|
43.1
|
72.48
|
88.3
|
119.4
|
42.8
|
70.47
|
95.19
|
114.4
|
58.77
|
71.62
|
Operating Margin
|
5.09%
|
0.49%
|
2.8%
|
6.75%
|
7.41%
|
4.7%
|
6.93%
|
8.48%
|
10.51%
|
4.49%
|
6.44%
|
8.3%
|
9.35%
|
5.59%
|
6.06%
|
Earnings before Tax (EBT)
1 |
34.88
|
-4.934
|
20.23
|
58.85
|
69.16
|
31.88
|
66.1
|
81.76
|
112.4
|
31.78
|
55.52
|
81.21
|
99.84
|
49.91
|
34.7
|
Net income
1 |
28.72
|
0.794
|
19.54
|
43.86
|
54.01
|
24.81
|
51.52
|
60.25
|
83.74
|
23.42
|
43.1
|
61.58
|
75.45
|
36.6
|
26.2
|
Net margin
|
3.36%
|
0.1%
|
2.23%
|
4.51%
|
5.18%
|
2.7%
|
4.93%
|
5.78%
|
7.37%
|
2.46%
|
3.94%
|
5.37%
|
6.17%
|
3.48%
|
2.22%
|
EPS
2 |
0.9400
|
0.0300
|
0.6500
|
1.460
|
1.800
|
0.8300
|
1.730
|
2.030
|
2.820
|
0.7900
|
1.509
|
2.123
|
2.592
|
1.253
|
1.523
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
23/11/21
|
02/03/22
|
25/05/22
|
24/08/22
|
22/11/22
|
01/03/23
|
24/05/23
|
23/08/23
|
21/11/23
|
28/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: January |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net Debt
1 |
812
|
-
|
530
|
-
|
-
|
726
|
654
|
507
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.62
x
|
-
|
2.169
x
|
-
|
-
|
1.306
x
|
1.058
x
|
0.7828
x
|
Free Cash Flow
1 |
-43.5
|
337
|
157
|
-
|
-
|
58
|
77.8
|
-
|
ROE (net income / shareholders' equity)
|
6.84%
|
-
|
5.98%
|
17.5%
|
-
|
20.3%
|
21.9%
|
19%
|
ROA (Net income/ Total Assets)
|
2.65%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
2,158
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
27.60
|
-
|
25.60
|
-
|
-
|
41.30
|
51.30
|
61.30
|
Cash Flow per Share
2 |
1.820
|
-
|
-
|
-
|
-
|
16.10
|
15.40
|
-
|
Capex
1 |
121
|
44.6
|
152
|
-
|
-
|
228
|
231
|
274
|
Capex / Sales
|
3.61%
|
1.39%
|
4.85%
|
-
|
-
|
5.05%
|
4.74%
|
5.5%
|
Announcement Date
|
26/02/20
|
03/03/21
|
02/03/22
|
01/03/23
|
28/02/24
|
-
|
-
|
-
|
Average target price
156.6
USD Spread / Average Target +8.74% Consensus |
1st Jan change
|
Capi.
|
---|
| +25.15% | 4.19B | | +13.41% | 20.95B | | -0.27% | 20.1B | | +14.81% | 3.3B | | +17.81% | 2.87B | | -3.09% | 1.51B | | -15.07% | 1.36B | | +19.10% | 1.4B | | -23.52% | 991M | | -3.58% | 626M |
Telecommunication Construction
|