Market Closed -
OTC Markets
12:55:10 13/04/2022 am IST
|
5-day change
|
1st Jan Change
|
4.86
USD
|
-.--%
|
|
-.--%
|
-.--%
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,159
|
682.2
|
1,191
|
325.9
|
490.6
|
793.5
|
-
|
-
|
Enterprise Value (EV)
1 |
2,698
|
1,451
|
2,038
|
1,532
|
1,872
|
1,989
|
1,924
|
1,839
|
P/E ratio
|
7.92
x
|
-1.42
x
|
-11.9
x
|
-0.76
x
|
-4.31
x
|
-84.5
x
|
13.9
x
|
9.27
x
|
Yield
|
2.38%
|
-
|
-
|
-
|
-
|
-
|
4.92%
|
7.46%
|
Capitalization / Revenue
|
0.44
x
|
0.17
x
|
0.32
x
|
0.07
x
|
0.09
x
|
0.13
x
|
0.13
x
|
0.12
x
|
EV / Revenue
|
0.55
x
|
0.37
x
|
0.55
x
|
0.34
x
|
0.36
x
|
0.33
x
|
0.31
x
|
0.28
x
|
EV / EBITDA
|
8.9
x
|
13.1
x
|
20.4
x
|
14.2
x
|
9.09
x
|
5.89
x
|
4.95
x
|
4.25
x
|
EV / FCF
|
15.6
x
|
-37.2
x
|
-102
x
|
-15.2
x
|
-31.2
x
|
11.2
x
|
13.1
x
|
8.51
x
|
FCF Yield
|
6.41%
|
-2.69%
|
-0.98%
|
-6.59%
|
-3.21%
|
8.93%
|
7.65%
|
11.7%
|
Price to Book
|
1.29
x
|
0.61
x
|
1.12
x
|
0.42
x
|
0.58
x
|
0.75
x
|
0.72
x
|
0.7
x
|
Nbr of stocks (in thousands)
|
1,77,120
|
1,72,271
|
1,72,348
|
1,72,343
|
2,52,772
|
2,53,503
|
-
|
-
|
Reference price
2 |
12.19
|
3.960
|
6.910
|
1.891
|
1.941
|
3.130
|
3.130
|
3.130
|
Announcement Date
|
04/12/19
|
25/11/20
|
24/11/21
|
23/11/22
|
22/11/23
|
-
|
-
|
-
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
4,923
|
3,967
|
3,690
|
4,451
|
5,223
|
6,057
|
6,286
|
6,530
|
EBITDA
1 |
303
|
111
|
100
|
108
|
206
|
337.6
|
388.6
|
432.3
|
EBIT
1 |
160
|
-86
|
-87
|
-48
|
53
|
154.9
|
205.2
|
242.5
|
Operating Margin
|
3.25%
|
-2.17%
|
-2.36%
|
-1.08%
|
1.01%
|
2.56%
|
3.27%
|
3.71%
|
Earnings before Tax (EBT)
1 |
64
|
-367
|
-132
|
-404
|
-126
|
20.71
|
114.6
|
124.4
|
Net income
1 |
271
|
-483
|
-100
|
-427
|
-93
|
6.7
|
74.83
|
97.07
|
Net margin
|
5.5%
|
-12.18%
|
-2.71%
|
-9.59%
|
-1.78%
|
0.11%
|
1.19%
|
1.49%
|
EPS
2 |
1.540
|
-2.780
|
-0.5800
|
-2.480
|
-0.4500
|
-0.0370
|
0.2246
|
0.3377
|
Free Cash Flow
1 |
173
|
-39
|
-20
|
-101
|
-60
|
177.6
|
147.1
|
215.9
|
FCF margin
|
3.51%
|
-0.98%
|
-0.54%
|
-2.27%
|
-1.15%
|
2.93%
|
2.34%
|
3.31%
|
FCF Conversion (EBITDA)
|
57.1%
|
-
|
-
|
-
|
-
|
52.62%
|
37.86%
|
49.95%
|
FCF Conversion (Net income)
|
63.84%
|
-
|
-
|
-
|
-
|
2,651.24%
|
196.57%
|
222.45%
|
Dividend per Share
2 |
0.2900
|
-
|
-
|
-
|
-
|
-
|
0.1540
|
0.2336
|
Announcement Date
|
04/12/19
|
25/11/20
|
24/11/21
|
23/11/22
|
22/11/23
|
-
|
-
|
-
|
Fiscal Period: September |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Net sales
1 |
2,459
|
1,508
|
1,869
|
1,821
|
1,116
|
1,123
|
2,239
|
1,180
|
1,032
|
2,212
|
1,225
|
1,253
|
2,478
|
1,416
|
1,329
|
2,745
|
3,123
|
2,933
|
3,201
|
3,044
|
EBITDA
|
107
|
-24
|
57
|
43
|
-
|
-
|
64
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
99
|
-
|
-
|
-
|
-
|
EBIT
|
62
|
-127
|
-24
|
-53
|
-
|
-
|
-17
|
-
|
-
|
-32
|
-
|
-
|
38
|
-
|
-
|
15
|
101
|
65.99
|
123.9
|
94.16
|
Operating Margin
|
2.52%
|
-8.42%
|
-1.28%
|
-2.91%
|
-
|
-
|
-0.76%
|
-
|
-
|
-1.45%
|
-
|
-
|
1.53%
|
-
|
-
|
0.55%
|
3.23%
|
2.25%
|
3.87%
|
3.09%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-53
|
-
|
-
|
-
|
-
|
-
|
-
|
-161
|
-
|
-
|
-
|
-
|
-
|
-70
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-2.84%
|
-
|
-
|
-
|
-
|
-
|
-
|
-7.28%
|
-
|
-
|
-
|
-
|
-
|
-2.55%
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
27/05/20
|
25/11/20
|
20/05/21
|
24/11/21
|
18/02/22
|
18/05/22
|
18/05/22
|
27/07/22
|
23/11/22
|
23/11/22
|
17/02/23
|
17/05/23
|
17/05/23
|
25/07/23
|
22/11/23
|
22/11/23
|
16/05/24
|
-
|
-
|
-
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
539
|
769
|
847
|
1,206
|
1,381
|
1,195
|
1,131
|
1,045
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.779
x
|
6.928
x
|
8.47
x
|
11.17
x
|
6.704
x
|
3.541
x
|
2.91
x
|
2.418
x
|
Free Cash Flow
1 |
173
|
-39
|
-20
|
-101
|
-60
|
178
|
147
|
216
|
ROE (net income / shareholders' equity)
|
6.14%
|
-14.7%
|
-9.06%
|
-46.1%
|
-10.4%
|
5.16%
|
10.1%
|
10.6%
|
ROA (Net income/ Total Assets)
|
2.1%
|
-5.67%
|
-2.83%
|
-12.5%
|
-2.54%
|
0.07%
|
1.62%
|
2.38%
|
Assets
1 |
12,892
|
8,511
|
3,536
|
3,418
|
3,665
|
9,926
|
4,630
|
4,086
|
Book Value Per Share
2 |
9.450
|
6.500
|
6.170
|
4.480
|
3.350
|
4.170
|
4.370
|
4.480
|
Cash Flow per Share
2 |
1.630
|
0.2900
|
0.2400
|
-0.1900
|
0.1100
|
0.8700
|
0.9300
|
0.9900
|
Capex
1 |
114
|
89
|
62
|
68
|
83
|
114
|
137
|
144
|
Capex / Sales
|
2.32%
|
2.24%
|
1.68%
|
1.53%
|
1.59%
|
1.88%
|
2.17%
|
2.2%
|
Announcement Date
|
04/12/19
|
25/11/20
|
24/11/21
|
23/11/22
|
22/11/23
|
-
|
-
|
-
|
Last Close Price
3.13
EUR Average target price
3.343
EUR Spread / Average Target +6.81% Consensus |
1st Jan change
|
Capi.
|
---|
| -15.29% | 9.21TCr | | +3.63% | 4.74TCr | | -6.52% | 1.83TCr | | -14.63% | 1.33TCr | | +9.77% | 1.17TCr | | +118.57% | 1.07TCr | | -17.21% | 572.39Cr | | -2.51% | 418.4Cr | | +10.30% | 368.01Cr |
Other Restaurants & Bars
|