Real-time Estimate
Tradegate
12:30:43 27/06/2024 am IST
|
5-day change
|
1st Jan Change
|
60.48
EUR
|
-2.85%
|
|
+0.29%
|
+6.10%
|
Fiscal Period: Mei |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
30,592
|
37,526
|
38,343
|
42,089
|
49,444
|
37,972
|
-
|
-
|
Enterprise Value (EV)
1 |
44,632
|
49,388
|
49,450
|
53,140
|
60,564
|
50,156
|
49,501
|
49,117
|
P/E ratio
|
17.6
x
|
17.4
x
|
16.6
x
|
15.8
x
|
19.5
x
|
15.5
x
|
14.5
x
|
13.6
x
|
Yield
|
3.84%
|
3.17%
|
3.21%
|
2.92%
|
2.57%
|
3.54%
|
3.65%
|
3.81%
|
Capitalization / Revenue
|
1.81
x
|
2.13
x
|
2.12
x
|
2.22
x
|
2.46
x
|
1.9
x
|
1.87
x
|
1.83
x
|
EV / Revenue
|
2.65
x
|
2.8
x
|
2.73
x
|
2.8
x
|
3.01
x
|
2.53
x
|
2.43
x
|
2.37
x
|
EV / EBITDA
|
12.8
x
|
13.5
x
|
13.2
x
|
14
x
|
15.1
x
|
12.1
x
|
11.3
x
|
11.3
x
|
EV / FCF
|
19.7
x
|
15.4
x
|
20.2
x
|
19.3
x
|
29
x
|
19.8
x
|
17.5
x
|
16.7
x
|
FCF Yield
|
5.08%
|
6.51%
|
4.96%
|
5.17%
|
3.45%
|
5.04%
|
5.72%
|
5.99%
|
Price to Book
|
4.36
x
|
4.68
x
|
4.03
x
|
3.97
x
|
4.73
x
|
3.97
x
|
3.72
x
|
3.45
x
|
Nbr of stocks (in thousands)
|
5,98,791
|
6,06,139
|
6,09,971
|
6,02,212
|
5,87,354
|
5,64,549
|
-
|
-
|
Reference price
2 |
51.09
|
61.91
|
62.86
|
69.89
|
84.18
|
67.26
|
67.26
|
67.26
|
Announcement Date
|
26/06/19
|
01/07/20
|
30/06/21
|
29/06/22
|
28/06/23
|
26/06/24
|
-
|
-
|
Fiscal Period: Mei |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
16,865
|
17,627
|
18,127
|
18,993
|
20,094
|
19,857
|
20,338
|
20,704
|
EBITDA
1 |
3,478
|
3,653
|
3,754
|
3,784
|
4,004
|
4,155
|
4,394
|
4,359
|
EBIT
1 |
2,858
|
3,058
|
3,153
|
3,213
|
3,457
|
3,603
|
3,737
|
3,744
|
Operating Margin
|
16.95%
|
17.35%
|
17.4%
|
16.92%
|
17.21%
|
18.14%
|
18.37%
|
18.08%
|
Earnings before Tax (EBT)
1 |
2,082
|
2,600
|
2,857
|
3,210
|
3,140
|
3,028
|
3,242
|
3,351
|
Net income
1 |
1,753
|
2,181
|
2,340
|
2,707
|
2,594
|
2,497
|
2,641
|
2,732
|
Net margin
|
10.39%
|
12.37%
|
12.91%
|
14.25%
|
12.91%
|
12.57%
|
12.99%
|
13.2%
|
EPS
2 |
2.900
|
3.560
|
3.780
|
4.420
|
4.310
|
4.310
|
4.649
|
4.934
|
Free Cash Flow
1 |
2,269
|
3,215
|
2,452
|
2,747
|
2,089
|
2,528
|
2,832
|
2,943
|
FCF margin
|
13.45%
|
18.24%
|
13.53%
|
14.47%
|
10.4%
|
12.73%
|
13.92%
|
14.22%
|
FCF Conversion (EBITDA)
|
65.24%
|
88.03%
|
65.32%
|
72.61%
|
52.18%
|
60.85%
|
64.45%
|
67.51%
|
FCF Conversion (Net income)
|
129.46%
|
147.41%
|
104.81%
|
101.48%
|
80.54%
|
101.28%
|
107.22%
|
107.71%
|
Dividend per Share
2 |
1.960
|
1.960
|
2.020
|
2.040
|
2.160
|
2.360
|
2.456
|
2.566
|
Announcement Date
|
26/06/19
|
01/07/20
|
30/06/21
|
29/06/22
|
28/06/23
|
26/06/24
|
-
|
-
|
Fiscal Period: Mei |
2022 Q2
|
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
|
---|
Net sales
1 |
5,024
|
4,538
|
4,891
|
4,718
|
5,221
|
5,126
|
5,030
|
4,905
|
5,139
|
5,099
|
4,714
|
4,884
|
5,196
|
5,176
|
4,997
|
EBITDA
1 |
962.4
|
820.2
|
1,036
|
1,016
|
1,019
|
944.1
|
1,025
|
1,036
|
1,118
|
1,061
|
940.3
|
1,040
|
1,133
|
1,071
|
1,010
|
EBIT
1 |
821.3
|
676.5
|
896.3
|
881.2
|
879.7
|
807
|
889.4
|
899
|
989.4
|
914.5
|
799.8
|
897.1
|
977.6
|
914.1
|
860.8
|
Operating Margin
|
16.35%
|
14.91%
|
18.32%
|
18.68%
|
16.85%
|
15.74%
|
17.68%
|
18.33%
|
19.25%
|
17.93%
|
16.97%
|
18.37%
|
18.82%
|
17.66%
|
17.23%
|
Earnings before Tax (EBT)
1 |
735.1
|
755.9
|
940.6
|
1,020
|
730
|
653.5
|
737.4
|
830
|
714.1
|
807.6
|
676.6
|
785.2
|
870.3
|
821.2
|
774.6
|
Net income
1 |
597.2
|
660.3
|
822.8
|
820
|
605.9
|
553.1
|
614.9
|
673.5
|
595.5
|
670.1
|
557.5
|
640.8
|
710.2
|
661.1
|
630.6
|
Net margin
|
11.89%
|
14.55%
|
16.82%
|
17.38%
|
11.61%
|
10.79%
|
12.22%
|
13.73%
|
11.59%
|
13.14%
|
11.83%
|
13.12%
|
13.67%
|
12.77%
|
12.62%
|
EPS
2 |
0.9700
|
1.080
|
1.350
|
1.350
|
1.010
|
0.9200
|
1.030
|
1.140
|
1.020
|
1.170
|
0.9800
|
1.118
|
1.247
|
1.165
|
1.115
|
Dividend per Share
2 |
0.5100
|
0.5100
|
0.5100
|
0.5400
|
0.5400
|
-
|
0.5400
|
-
|
-
|
-
|
0.5900
|
0.6165
|
0.6165
|
0.6165
|
0.6198
|
Announcement Date
|
21/12/21
|
23/03/22
|
29/06/22
|
21/09/22
|
20/12/22
|
23/03/23
|
28/06/23
|
20/09/23
|
20/12/23
|
20/03/24
|
26/06/24
|
-
|
-
|
-
|
-
|
Fiscal Period: Mei |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
14,040
|
11,862
|
11,107
|
11,051
|
11,120
|
12,512
|
11,529
|
11,145
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
4.037
x
|
3.247
x
|
2.958
x
|
2.921
x
|
2.777
x
|
3.011
x
|
2.624
x
|
2.557
x
|
Free Cash Flow
1 |
2,269
|
3,215
|
2,452
|
2,747
|
2,089
|
2,529
|
2,832
|
2,943
|
ROE (net income / shareholders' equity)
|
29.6%
|
28.9%
|
26.8%
|
24.1%
|
24.6%
|
26.4%
|
27.2%
|
27.2%
|
ROA (Net income/ Total Assets)
|
5.77%
|
7.16%
|
7.49%
|
7.67%
|
8.27%
|
8.33%
|
8.35%
|
8.65%
|
Assets
1 |
30,376
|
30,459
|
31,222
|
35,315
|
31,362
|
29,967
|
31,645
|
31,600
|
Book Value Per Share
2 |
11.70
|
13.20
|
15.60
|
17.60
|
17.80
|
16.80
|
18.10
|
19.50
|
Cash Flow per Share
2 |
4.640
|
5.990
|
4.820
|
5.410
|
4.620
|
5.700
|
5.680
|
6.080
|
Capex
1 |
538
|
461
|
531
|
569
|
690
|
774
|
763
|
757
|
Capex / Sales
|
3.19%
|
2.61%
|
2.93%
|
2.99%
|
3.43%
|
3.9%
|
3.75%
|
3.66%
|
Announcement Date
|
26/06/19
|
01/07/20
|
30/06/21
|
29/06/22
|
28/06/23
|
26/06/24
|
-
|
-
|
Last Close Price
67.26
USD Average target price
71.38
USD Spread / Average Target +6.12% Consensus |
1st Jan change
|
Capi.
|
---|
| -4.73% | 28TCr | | -7.57% | 9.1TCr | | -12.40% | 3.98TCr | | -1.22% | 3.76TCr | | -15.82% | 3TCr | | -4.72% | 2.9TCr | | +6.63% | 2.35TCr | | -15.73% | 2.07TCr | | +2.70% | 1.99TCr |
Other Food Processing
|