Real-time Estimate
Tradegate
08:55:01 29/04/2024 pm IST
|
5-day change
|
1st Jan Change
|
46.34
EUR
|
+2.36%
|
|
+7.28%
|
+2.81%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
30,180
|
34,452
|
32,652
|
24,975
|
23,358
|
23,428
|
-
|
-
|
Enterprise Value (EV)
1 |
28,627
|
32,498
|
30,488
|
23,666
|
22,345
|
22,054
|
21,796
|
21,394
|
P/E ratio
|
32.4
x
|
36.7
x
|
32.2
x
|
32.4
x
|
25.2
x
|
22.8
x
|
20.9
x
|
19.7
x
|
Yield
|
2.92%
|
2.63%
|
2.78%
|
3.62%
|
3.88%
|
4.07%
|
4.28%
|
4.42%
|
Capitalization / Revenue
|
3.02
x
|
3.47
x
|
3.11
x
|
2.29
x
|
2.13
x
|
2.09
x
|
2.02
x
|
1.94
x
|
EV / Revenue
|
2.87
x
|
3.27
x
|
2.9
x
|
2.17
x
|
2.04
x
|
1.97
x
|
1.88
x
|
1.77
x
|
EV / EBITDA
|
19.4
x
|
21.8
x
|
19.6
x
|
17.7
x
|
14.7
x
|
13.7
x
|
12.5
x
|
11.6
x
|
EV / FCF
|
27.7
x
|
22.4
x
|
23.1
x
|
80.5
x
|
36.3
x
|
18.6
x
|
17.7
x
|
15.6
x
|
FCF Yield
|
3.61%
|
4.47%
|
4.32%
|
1.24%
|
2.75%
|
5.39%
|
5.66%
|
6.42%
|
Price to Book
|
9.51
x
|
10.9
x
|
10.3
x
|
8.8
x
|
8.49
x
|
8.06
x
|
7.68
x
|
7.19
x
|
Nbr of stocks (in thousands)
|
5,17,842
|
5,18,390
|
5,17,962
|
5,17,089
|
5,17,237
|
5,17,527
|
-
|
-
|
Reference price
2 |
58.28
|
66.46
|
63.04
|
48.30
|
45.16
|
45.27
|
45.27
|
45.27
|
Announcement Date
|
28/01/20
|
28/01/21
|
02/02/22
|
26/01/23
|
26/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
9,982
|
9,938
|
10,514
|
10,907
|
10,952
|
11,193
|
11,592
|
12,069
|
EBITDA
1 |
1,479
|
1,490
|
1,554
|
1,336
|
1,518
|
1,612
|
1,744
|
1,838
|
EBIT
1 |
1,237
|
1,250
|
1,310
|
1,077
|
1,248
|
1,340
|
1,470
|
1,572
|
Operating Margin
|
12.4%
|
12.58%
|
12.46%
|
9.87%
|
11.4%
|
11.98%
|
12.68%
|
13.03%
|
Earnings before Tax (EBT)
1 |
1,218
|
1,224
|
1,321
|
1,028
|
1,206
|
1,338
|
1,474
|
1,564
|
Net income
1 |
931.3
|
939.2
|
1,014
|
774.5
|
925.8
|
1,025
|
1,129
|
1,206
|
Net margin
|
9.33%
|
9.45%
|
9.65%
|
7.1%
|
8.45%
|
9.16%
|
9.74%
|
9.99%
|
EPS
2 |
1.800
|
1.810
|
1.960
|
1.490
|
1.790
|
1.988
|
2.164
|
2.296
|
Free Cash Flow
1 |
1,033
|
1,452
|
1,318
|
294.1
|
615.2
|
1,188
|
1,233
|
1,374
|
FCF margin
|
10.35%
|
14.61%
|
12.53%
|
2.7%
|
5.62%
|
10.61%
|
10.64%
|
11.38%
|
FCF Conversion (EBITDA)
|
69.86%
|
97.5%
|
84.79%
|
22.02%
|
40.53%
|
73.7%
|
70.7%
|
74.73%
|
FCF Conversion (Net income)
|
110.94%
|
154.62%
|
129.91%
|
37.97%
|
66.45%
|
115.93%
|
109.24%
|
113.92%
|
Dividend per Share
2 |
1.700
|
1.750
|
1.750
|
1.750
|
1.750
|
1.840
|
1.939
|
2.000
|
Announcement Date
|
28/01/20
|
28/01/21
|
02/02/22
|
26/01/23
|
26/01/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2021 S2
|
2022 Q1
|
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
|
---|
Net sales
1 |
2,767
|
5,377
|
2,442
|
2,555
|
2,998
|
2,912
|
2,557
|
2,836
|
2,750
|
2,810
|
2,568
|
2,876
|
2,876
|
2,943
|
2,617
|
2,927
|
EBITDA
1 |
421.5
|
-
|
259
|
273.6
|
372
|
430.9
|
306.5
|
396
|
384.4
|
430.9
|
333.9
|
420
|
415
|
523.6
|
352
|
445
|
EBIT
1 |
359.4
|
-
|
196.5
|
209.3
|
305.8
|
365
|
241.9
|
332
|
315.9
|
358.6
|
262.4
|
352
|
347.3
|
386
|
285
|
369
|
Operating Margin
|
12.99%
|
-
|
8.05%
|
8.19%
|
10.2%
|
12.54%
|
9.46%
|
11.71%
|
11.49%
|
12.76%
|
10.22%
|
12.24%
|
12.08%
|
13.11%
|
10.89%
|
12.61%
|
Earnings before Tax (EBT)
1 |
360.1
|
-
|
170.7
|
180.1
|
313.4
|
364.1
|
241.1
|
284.7
|
319.7
|
360.6
|
265.7
|
357.2
|
351.3
|
390
|
291
|
375
|
Net income
1 |
275.7
|
534.9
|
129.3
|
135.3
|
237.3
|
272.6
|
183.7
|
223.1
|
245.7
|
273.4
|
203
|
272.1
|
271.3
|
301
|
222
|
288
|
Net margin
|
9.96%
|
9.95%
|
5.3%
|
5.3%
|
7.91%
|
9.36%
|
7.19%
|
7.87%
|
8.93%
|
9.73%
|
7.9%
|
9.46%
|
9.44%
|
10.23%
|
8.48%
|
9.84%
|
EPS
2 |
0.5300
|
1.040
|
0.2500
|
0.2600
|
0.4600
|
0.5300
|
0.3500
|
0.4300
|
0.4700
|
0.5300
|
0.3900
|
0.5270
|
0.5292
|
0.5908
|
0.4300
|
0.5600
|
Dividend per Share
2 |
1.750
|
-
|
-
|
-
|
-
|
1.750
|
-
|
-
|
-
|
1.750
|
-
|
-
|
-
|
1.975
|
-
|
-
|
Announcement Date
|
02/02/22
|
02/02/22
|
27/04/22
|
20/07/22
|
27/10/22
|
26/01/23
|
26/04/23
|
20/07/23
|
25/10/23
|
26/01/24
|
24/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
1,553
|
1,954
|
2,164
|
1,309
|
1,013
|
1,374
|
1,633
|
2,035
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1,033
|
1,452
|
1,318
|
294
|
615
|
1,188
|
1,233
|
1,374
|
ROE (net income / shareholders' equity)
|
30.1%
|
29.7%
|
32%
|
25.9%
|
40.9%
|
36.8%
|
38.9%
|
39.3%
|
ROA (Net income/ Total Assets)
|
11.4%
|
10.8%
|
11%
|
8.6%
|
10.8%
|
11.7%
|
12.3%
|
12.4%
|
Assets
1 |
8,174
|
8,703
|
9,256
|
9,003
|
8,565
|
8,792
|
9,199
|
9,737
|
Book Value Per Share
2 |
6.130
|
6.120
|
6.130
|
5.490
|
5.320
|
5.620
|
5.900
|
6.290
|
Cash Flow per Share
2 |
2.450
|
2.930
|
3.060
|
1.030
|
2.180
|
2.650
|
2.940
|
3.030
|
Capex
1 |
237
|
98
|
267
|
237
|
513
|
130
|
128
|
136
|
Capex / Sales
|
2.37%
|
0.99%
|
2.54%
|
2.18%
|
4.68%
|
1.16%
|
1.1%
|
1.13%
|
Announcement Date
|
28/01/20
|
28/01/21
|
02/02/22
|
26/01/23
|
26/01/24
|
-
|
-
|
-
|
Last Close Price
45.27
EUR Average target price
48.43
EUR Spread / Average Target +6.99% Consensus |
1st Jan change
|
Capi.
|
---|
| +2.81% | 25.01B | | +12.03% | 26.48B | | +11.17% | 7.47B | | +10.11% | 2.62B | | +10.78% | 2.03B | | +6.26% | 1.88B | | +8.00% | 1.63B | | +52.24% | 1.33B | | -99.92% | 1.24B | | -9.58% | 1.05B |
Elevator & Conveying Equipment
|