Market Closed -
London S.E.
09:00:00 28/06/2024 pm IST
|
5-day change
|
1st Jan Change
|
39.02
EUR
|
-1.22%
|
|
-0.26%
|
+3.99%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
5,321
|
5,285
|
8,614
|
6,600
|
6,440
|
6,523
|
-
|
-
|
Enterprise Value (EV)
1 |
4,779
|
4,883
|
7,685
|
6,600
|
5,817
|
6,072
|
5,911
|
5,654
|
P/E ratio
|
-31
x
|
54.2
x
|
28.3
x
|
16.8
x
|
16.5
x
|
16.1
x
|
14.7
x
|
13.3
x
|
Yield
|
2.88%
|
2.9%
|
1.87%
|
-
|
2.65%
|
2.77%
|
2.98%
|
3.28%
|
Capitalization / Revenue
|
1.09
x
|
1.14
x
|
1.83
x
|
1.28
x
|
1.2
x
|
1.19
x
|
1.16
x
|
1.11
x
|
EV / Revenue
|
0.98
x
|
1.05
x
|
1.63
x
|
1.28
x
|
1.08
x
|
1.11
x
|
1.05
x
|
0.97
x
|
EV / EBITDA
|
9.97
x
|
9.17
x
|
12.3
x
|
9.27
x
|
7.51
x
|
7.54
x
|
7.03
x
|
6.37
x
|
EV / FCF
|
14
x
|
7.91
x
|
13.9
x
|
-
|
19.1
x
|
16.4
x
|
13.8
x
|
11.9
x
|
FCF Yield
|
7.14%
|
12.6%
|
7.18%
|
-
|
5.25%
|
6.12%
|
7.25%
|
8.43%
|
Price to Book
|
2.55
x
|
2.75
x
|
4.13
x
|
-
|
2.69
x
|
2.59
x
|
2.39
x
|
2.17
x
|
Nbr of stocks (in thousands)
|
1,80,492
|
1,80,492
|
1,79,118
|
1,72,780
|
1,70,879
|
1,67,696
|
-
|
-
|
Reference price
2 |
29.48
|
29.28
|
48.09
|
38.20
|
37.69
|
38.90
|
38.90
|
38.90
|
Announcement Date
|
17/03/20
|
04/03/21
|
03/03/22
|
07/03/23
|
14/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
4,880
|
4,635
|
4,703
|
5,165
|
5,373
|
5,468
|
5,636
|
5,855
|
EBITDA
1 |
479.2
|
532.5
|
624.8
|
712
|
774.3
|
805.2
|
840.9
|
888
|
EBIT
1 |
271.4
|
331.4
|
443.7
|
529.1
|
580.6
|
617.1
|
649.3
|
673.3
|
Operating Margin
|
5.56%
|
7.15%
|
9.43%
|
10.24%
|
10.8%
|
11.29%
|
11.52%
|
11.5%
|
Earnings before Tax (EBT)
1 |
-125.5
|
197.1
|
358.1
|
446.7
|
498.6
|
551.5
|
588.7
|
629.6
|
Net income
1 |
-170.6
|
96.83
|
305.2
|
401.4
|
392.8
|
413.4
|
440.2
|
477.9
|
Net margin
|
-3.5%
|
2.09%
|
6.49%
|
7.77%
|
7.31%
|
7.56%
|
7.81%
|
8.16%
|
EPS
2 |
-0.9500
|
0.5400
|
1.700
|
2.280
|
2.280
|
2.422
|
2.638
|
2.927
|
Free Cash Flow
1 |
341
|
617.6
|
552.1
|
-
|
305.2
|
371.3
|
428.7
|
476.7
|
FCF margin
|
6.99%
|
13.33%
|
11.74%
|
-
|
5.68%
|
6.79%
|
7.61%
|
8.14%
|
FCF Conversion (EBITDA)
|
71.17%
|
115.99%
|
88.37%
|
-
|
39.42%
|
46.12%
|
50.98%
|
53.68%
|
FCF Conversion (Net income)
|
-
|
637.86%
|
180.93%
|
-
|
77.71%
|
89.83%
|
97.38%
|
99.75%
|
Dividend per Share
2 |
0.8500
|
0.8500
|
0.9000
|
-
|
1.000
|
1.079
|
1.158
|
1.275
|
Announcement Date
|
17/03/20
|
04/03/21
|
03/03/22
|
07/03/23
|
14/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
2,258
|
2,221
|
1,283
|
1,126
|
1,271
|
2,397
|
1,354
|
1,414
|
1,271
|
1,342
|
1,351
|
1,409
|
1,241
|
1,367
|
1,377
|
1,451
|
-
|
-
|
EBITDA
|
245.4
|
274.9
|
180.1
|
138.2
|
167.4
|
305.7
|
198.7
|
207.7
|
171.8
|
191.5
|
207
|
204
|
180.5
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
187.8
|
128.8
|
94.6
|
122.4
|
217
|
154.7
|
157.4
|
127.7
|
147.4
|
162
|
143.5
|
132.9
|
146.8
|
160.6
|
171.8
|
-
|
-
|
Operating Margin
|
-
|
8.46%
|
10.04%
|
8.4%
|
9.63%
|
9.05%
|
11.43%
|
11.13%
|
10.05%
|
10.98%
|
11.99%
|
10.18%
|
10.71%
|
10.74%
|
11.66%
|
11.83%
|
-
|
-
|
Earnings before Tax (EBT)
|
108.1
|
153.5
|
87.44
|
83.07
|
95.52
|
178.6
|
140
|
128.2
|
108.5
|
-
|
153
|
109.1
|
118
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
75
|
-
|
90.46
|
72.2
|
76.72
|
-
|
107
|
145.5
|
81.69
|
97.8
|
120.8
|
92.43
|
90.56
|
103.6
|
114.1
|
115.2
|
-
|
-
|
Net margin
|
3.32%
|
-
|
7.05%
|
6.41%
|
6.04%
|
-
|
7.91%
|
10.29%
|
6.43%
|
7.29%
|
8.94%
|
6.56%
|
7.3%
|
7.58%
|
8.29%
|
7.93%
|
-
|
-
|
EPS
2 |
0.4200
|
0.7400
|
1.190
|
0.4100
|
0.4300
|
-
|
0.6100
|
0.8300
|
0.4700
|
0.5700
|
0.7000
|
0.5400
|
0.5300
|
0.6051
|
0.6668
|
0.6733
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
0.9000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.000
|
-
|
0.000010
|
0.000100
|
1.050
|
0.000010
|
0.000010
|
Announcement Date
|
12/08/20
|
13/08/21
|
03/03/22
|
06/05/22
|
10/08/22
|
10/08/22
|
04/11/22
|
07/03/23
|
08/05/23
|
15/08/23
|
07/11/23
|
14/03/24
|
03/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
542
|
402
|
928
|
-
|
624
|
451
|
613
|
869
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
341
|
618
|
552
|
-
|
305
|
371
|
429
|
477
|
ROE (net income / shareholders' equity)
|
9.25%
|
7.84%
|
15.3%
|
-
|
18.8%
|
17.5%
|
17.3%
|
17.1%
|
ROA (Net income/ Total Assets)
|
3.67%
|
2.76%
|
5.28%
|
-
|
7.43%
|
7.16%
|
7.09%
|
7.5%
|
Assets
1 |
-4,646
|
3,510
|
5,781
|
-
|
5,290
|
5,773
|
6,207
|
6,374
|
Book Value Per Share
2 |
11.60
|
10.60
|
11.60
|
-
|
14.00
|
15.00
|
16.30
|
17.90
|
Cash Flow per Share
2 |
2.650
|
3.960
|
3.790
|
-
|
3.100
|
3.770
|
3.810
|
3.610
|
Capex
1 |
137
|
97.6
|
130
|
-
|
228
|
256
|
190
|
198
|
Capex / Sales
|
2.81%
|
2.11%
|
2.76%
|
-
|
4.25%
|
4.67%
|
3.37%
|
3.38%
|
Announcement Date
|
17/03/20
|
04/03/21
|
03/03/22
|
07/03/23
|
14/03/24
|
-
|
-
|
-
|
Last Close Price
38.9
EUR Average target price
43.93
EUR Spread / Average Target +12.93% Consensus |