Real-time Estimate
Tradegate
01:48:58 02/05/2024 pm IST
|
5-day change
|
1st Jan Change
|
64.4
EUR
|
-0.16%
|
|
+1.90%
|
-22.01%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
307.6
|
823.5
|
995.3
|
1,077
|
1,153
|
895.4
|
-
|
-
|
Enterprise Value (EV)
1 |
508.5
|
1,049
|
1,279
|
1,328
|
1,371
|
1,130
|
1,245
|
1,308
|
P/E ratio
|
1,060
x
|
40.6
x
|
28.2
x
|
24.4
x
|
13.9
x
|
23.3
x
|
12.7
x
|
12
x
|
Yield
|
1.89%
|
0.69%
|
1.27%
|
1.3%
|
1.21%
|
1.86%
|
1.86%
|
2.02%
|
Capitalization / Revenue
|
3.19
x
|
4.99
x
|
3.74
x
|
4.21
x
|
4.19
x
|
2.98
x
|
2.07
x
|
1.9
x
|
EV / Revenue
|
5.27
x
|
6.35
x
|
4.81
x
|
5.19
x
|
4.98
x
|
3.76
x
|
2.88
x
|
2.78
x
|
EV / EBITDA
|
13.1
x
|
16
x
|
15.7
x
|
13.3
x
|
10.1
x
|
11.3
x
|
8.46
x
|
8.16
x
|
EV / FCF
|
86.5
x
|
61.4
x
|
-65.7
x
|
29.9
x
|
13.3
x
|
65.7
x
|
-26.4
x
|
-23.4
x
|
FCF Yield
|
1.16%
|
1.63%
|
-1.52%
|
3.34%
|
7.52%
|
1.52%
|
-3.79%
|
-4.28%
|
Price to Book
|
5.42
x
|
12.6
x
|
12.3
x
|
8.7
x
|
6.21
x
|
4.38
x
|
3.36
x
|
2.77
x
|
Nbr of stocks (in thousands)
|
14,508
|
14,198
|
14,018
|
13,981
|
13,939
|
13,882
|
-
|
-
|
Reference price
2 |
21.20
|
58.00
|
71.00
|
77.00
|
82.70
|
64.50
|
64.50
|
64.50
|
Announcement Date
|
02/04/20
|
31/03/21
|
31/03/22
|
31/03/23
|
28/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
96.41
|
165.1
|
266.3
|
255.7
|
275.4
|
300.6
|
432
|
471.2
|
EBITDA
1 |
38.85
|
65.38
|
81.71
|
99.79
|
135.6
|
100.2
|
147.2
|
160.3
|
EBIT
1 |
16.3
|
46
|
61.68
|
80
|
114.4
|
72.57
|
120.8
|
125.9
|
Operating Margin
|
16.91%
|
27.87%
|
23.16%
|
31.28%
|
41.56%
|
24.14%
|
27.96%
|
26.72%
|
Earnings before Tax (EBT)
1 |
0.77
|
31.23
|
44.92
|
62.9
|
95.48
|
53.69
|
101.2
|
105.8
|
Net income
1 |
0.244
|
20.42
|
36.2
|
44.5
|
83.32
|
38.14
|
71.95
|
75.29
|
Net margin
|
0.25%
|
12.37%
|
13.6%
|
17.4%
|
30.26%
|
12.69%
|
16.65%
|
15.98%
|
EPS
2 |
0.0200
|
1.430
|
2.520
|
3.160
|
5.970
|
2.773
|
5.060
|
5.385
|
Free Cash Flow
1 |
5.88
|
17.09
|
-19.47
|
44.41
|
103.1
|
17.2
|
-47.19
|
-55.95
|
FCF margin
|
6.1%
|
10.35%
|
-7.31%
|
17.37%
|
37.43%
|
5.72%
|
-10.92%
|
-11.87%
|
FCF Conversion (EBITDA)
|
15.13%
|
26.14%
|
-
|
44.5%
|
76.01%
|
17.17%
|
-
|
-
|
FCF Conversion (Net income)
|
2,409.84%
|
83.67%
|
-
|
99.8%
|
123.7%
|
45.09%
|
-
|
-
|
Dividend per Share
2 |
0.4000
|
0.4000
|
0.9000
|
1.000
|
1.000
|
1.200
|
1.200
|
1.300
|
Announcement Date
|
02/04/20
|
31/03/21
|
31/03/22
|
31/03/23
|
28/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
201
|
225
|
284
|
252
|
218
|
234
|
350
|
413
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
5.173
x
|
3.443
x
|
3.477
x
|
2.524
x
|
1.609
x
|
2.341
x
|
2.378
x
|
2.576
x
|
Free Cash Flow
1 |
5.88
|
17.1
|
-19.5
|
44.4
|
103
|
17.2
|
-47.2
|
-55.9
|
ROE (net income / shareholders' equity)
|
0.39%
|
33.6%
|
49%
|
43.3%
|
53.9%
|
19.1%
|
30%
|
24.3%
|
ROA (Net income/ Total Assets)
|
-
|
4.87%
|
7.16%
|
7.45%
|
12.3%
|
7.7%
|
8.5%
|
6.5%
|
Assets
1 |
-
|
419.4
|
505.5
|
597.3
|
677.6
|
495.3
|
846.5
|
1,158
|
Book Value Per Share
2 |
3.910
|
4.590
|
5.760
|
8.850
|
13.30
|
14.70
|
19.20
|
23.30
|
Cash Flow per Share
2 |
0.9200
|
1.250
|
4.340
|
9.840
|
10.30
|
3.880
|
4.770
|
5.220
|
Capex
1 |
7.46
|
0.35
|
81.4
|
94.2
|
41.7
|
9.14
|
167
|
334
|
Capex / Sales
|
7.74%
|
0.21%
|
30.59%
|
36.85%
|
15.15%
|
3.04%
|
38.61%
|
70.93%
|
Announcement Date
|
02/04/20
|
31/03/21
|
31/03/22
|
31/03/23
|
28/03/24
|
-
|
-
|
-
|
Last Close Price
64.5
EUR Average target price
123.5
EUR Spread / Average Target +91.47% Consensus |
1st Jan change
|
Capi.
|
---|
| -22.01% | 956M | | +12.52% | 34.11B | | +10.78% | 23.77B | | -30.15% | 14.08B | | -9.77% | 6.45B | | -3.04% | 4.66B | | -10.60% | 3.94B | | +8.53% | 2.91B | | -.--% | 2.89B | | -15.44% | 2.67B |
Renewable IPPs
|