Real-time Estimate
Tradegate
05:56:03 17/07/2024 pm IST
|
5-day change
|
1st Jan Change
|
15.71
EUR
|
-0.06%
|
|
+6.90%
|
+15.50%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
6,494
|
8,158
|
9,412
|
9,467
|
8,294
|
9,622
|
-
|
-
|
Enterprise Value (EV)
1 |
6,494
|
8,158
|
9,412
|
9,467
|
8,294
|
9,622
|
9,622
|
9,622
|
P/E ratio
|
22.6
x
|
25.3
x
|
24.9
x
|
22.5
x
|
-
|
15.6
x
|
15.8
x
|
15.4
x
|
Yield
|
2.99%
|
3.96%
|
2.53%
|
3.16%
|
5.08%
|
4.58%
|
4.64%
|
4.8%
|
Capitalization / Revenue
|
9.92
x
|
10.5
x
|
11.7
x
|
9.99
x
|
6.7
x
|
7.57
x
|
7.69
x
|
7.47
x
|
EV / Revenue
|
9.92
x
|
10.5
x
|
11.7
x
|
9.99
x
|
6.7
x
|
7.57
x
|
7.69
x
|
7.47
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
4.7
x
|
4.84
x
|
5.45
x
|
4.96
x
|
3.78
x
|
4.35
x
|
4.11
x
|
3.85
x
|
Nbr of stocks (in thousands)
|
6,07,530
|
6,08,801
|
6,09,777
|
6,09,983
|
6,10,540
|
6,10,918
|
-
|
-
|
Reference price
2 |
10.69
|
13.40
|
15.44
|
15.52
|
13.58
|
15.75
|
15.75
|
15.75
|
Announcement Date
|
11/02/20
|
09/02/21
|
09/02/22
|
07/02/23
|
07/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
654.8
|
774.4
|
803.8
|
947.6
|
1,238
|
1,272
|
1,252
|
1,287
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
405.2
|
504.8
|
544.9
|
667.2
|
939.3
|
950.9
|
922.5
|
948.7
|
Operating Margin
|
61.88%
|
65.19%
|
67.79%
|
70.41%
|
75.9%
|
74.78%
|
73.69%
|
73.7%
|
Earnings before Tax (EBT)
1 |
383.5
|
461.1
|
494.4
|
604.4
|
872.2
|
895.4
|
882
|
908
|
Net income
1 |
288.4
|
323.6
|
380.7
|
428.5
|
609.1
|
615.9
|
611.3
|
631.2
|
Net margin
|
44.04%
|
41.79%
|
47.36%
|
45.22%
|
49.22%
|
48.44%
|
48.83%
|
49.03%
|
EPS
2 |
0.4730
|
0.5300
|
0.6200
|
0.6900
|
-
|
1.008
|
0.9965
|
1.020
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.3200
|
0.5300
|
0.3900
|
0.4900
|
0.6900
|
0.7217
|
0.7313
|
0.7557
|
Announcement Date
|
11/02/20
|
09/02/21
|
09/02/22
|
07/02/23
|
07/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
405.8
|
-
|
422.2
|
193.5
|
206.9
|
255.4
|
208.6
|
464
|
219.7
|
263.9
|
293.7
|
307
|
600.7
|
316
|
320.9
|
327
|
321.2
|
-
|
311.7
|
315.6
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
273.6
|
-
|
277.4
|
132
|
135.5
|
186.4
|
141.6
|
328
|
152
|
187
|
220.3
|
235.9
|
456.2
|
244.7
|
238.4
|
247.7
|
242.5
|
-
|
-
|
-
|
Operating Margin
|
67.42%
|
-
|
65.7%
|
68.24%
|
65.49%
|
72.98%
|
67.86%
|
70.69%
|
69.19%
|
70.86%
|
75.01%
|
76.84%
|
75.94%
|
77.44%
|
74.29%
|
75.75%
|
75.5%
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
258.5
|
202.6
|
262.9
|
100.9
|
130.6
|
174.8
|
138.7
|
313.5
|
109.6
|
181.2
|
209.6
|
231.9
|
441.5
|
205.5
|
225.2
|
209.7
|
237
|
-
|
232.7
|
222.2
|
Net income
1 |
180.2
|
-
|
216.7
|
72.59
|
91.5
|
123.5
|
98.9
|
222.4
|
80
|
126.1
|
147.3
|
161.6
|
308.9
|
145.3
|
154.9
|
147
|
164.5
|
312
|
-
|
-
|
Net margin
|
44.41%
|
-
|
51.33%
|
37.52%
|
44.22%
|
48.36%
|
47.41%
|
47.92%
|
36.41%
|
47.78%
|
50.15%
|
52.64%
|
51.42%
|
45.98%
|
48.27%
|
44.95%
|
51.22%
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.4900
|
-
|
-
|
-
|
-
|
0.6900
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
31/07/20
|
09/02/21
|
03/08/21
|
09/11/21
|
09/02/22
|
10/05/22
|
02/08/22
|
02/08/22
|
08/11/22
|
07/02/23
|
09/05/23
|
01/08/23
|
01/08/23
|
07/11/23
|
07/02/24
|
07/05/24
|
-
|
-
|
-
|
-
|
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)
|
24.5%
|
21.1%
|
22%
|
23.6%
|
29.7%
|
28.6%
|
25.7%
|
24.7%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
1.16%
|
1.22%
|
1.75%
|
1.8%
|
1.8%
|
1.8%
|
Assets
1 |
-
|
-
|
32,810
|
35,069
|
34,792
|
34,218
|
33,958
|
35,065
|
Book Value Per Share
2 |
2.270
|
2.770
|
2.830
|
3.130
|
3.590
|
3.620
|
3.840
|
4.090
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/02/20
|
09/02/21
|
09/02/22
|
07/02/23
|
07/02/24
|
-
|
-
|
-
|
Last Close Price
15.75
EUR Average target price
15.76
EUR Spread / Average Target +0.09% Consensus |
1st Jan change
|
Capi.
|
---|
| +25.58% | 608B | | +31.07% | 343B | | +14.14% | 267B | | +22.39% | 205B | | +17.42% | 178B | | +15.44% | 179B | | +4.33% | 157B | | +12.76% | 156B | | +19.41% | 149B |
Other Banks
|