Real-time Estimate
Tradegate
04:40:16 29/05/2024 pm IST
|
5-day change
|
1st Jan Change
|
34.32
EUR
|
-1.36%
|
|
-1.97%
|
-1.56%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,198
|
2,198
|
3,239
|
1,455
|
1,373
|
1,346
|
-
|
-
|
Enterprise Value (EV)
1 |
2,608
|
2,681
|
4,227
|
1,455
|
3,083
|
3,152
|
3,180
|
2,940
|
P/E ratio
|
17.9
x
|
345
x
|
29.3
x
|
-19.9
x
|
-1.78
x
|
-24
x
|
64.5
x
|
22.6
x
|
Yield
|
1.21%
|
-
|
3.57%
|
-
|
-
|
-
|
-
|
2.87%
|
Capitalization / Revenue
|
1.04
x
|
1.35
x
|
1.48
x
|
0.57
x
|
0.54
x
|
0.51
x
|
0.49
x
|
0.47
x
|
EV / Revenue
|
1.24
x
|
1.64
x
|
1.93
x
|
0.57
x
|
1.22
x
|
1.2
x
|
1.16
x
|
1.03
x
|
EV / EBITDA
|
7.98
x
|
13
x
|
11.6
x
|
6.01
x
|
10.2
x
|
8.37
x
|
6.58
x
|
5.46
x
|
EV / FCF
|
4,304
x
|
-4.33
x
|
-9.39
x
|
-
|
-28.7
x
|
42.6
x
|
32.3
x
|
19.5
x
|
FCF Yield
|
0.02%
|
-23.1%
|
-10.7%
|
-
|
-3.49%
|
2.35%
|
3.1%
|
5.12%
|
Price to Book
|
1.45
x
|
1.27
x
|
1.56
x
|
-
|
0.95
x
|
1.16
x
|
1.14
x
|
0.72
x
|
Nbr of stocks (in thousands)
|
26,550
|
26,550
|
26,550
|
26,550
|
38,618
|
38,620
|
-
|
-
|
Reference price
2 |
82.80
|
82.80
|
122.0
|
54.80
|
35.55
|
34.85
|
34.85
|
34.85
|
Announcement Date
|
28/01/20
|
11/03/21
|
10/03/22
|
09/03/23
|
15/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,105
|
1,633
|
2,195
|
2,566
|
2,521
|
2,624
|
2,731
|
2,865
|
EBITDA
1 |
327
|
206.9
|
362.9
|
241.9
|
303.3
|
376.7
|
483.1
|
538
|
EBIT
1 |
162.3
|
48.44
|
200.6
|
16.5
|
-476.4
|
123.4
|
214
|
280.6
|
Operating Margin
|
7.71%
|
2.97%
|
9.14%
|
0.64%
|
-18.9%
|
4.7%
|
7.84%
|
9.8%
|
Earnings before Tax (EBT)
1 |
163.8
|
22.25
|
182.9
|
-45.9
|
-585.6
|
9.5
|
112.9
|
145
|
Net income
1 |
114
|
6.277
|
110.3
|
-73.1
|
-649.4
|
-56.5
|
20.9
|
59.5
|
Net margin
|
5.42%
|
0.38%
|
5.03%
|
-2.85%
|
-25.76%
|
-2.15%
|
0.77%
|
2.08%
|
EPS
2 |
4.630
|
0.2400
|
4.160
|
-2.750
|
-20.02
|
-1.455
|
0.5400
|
1.540
|
Free Cash Flow
1 |
0.606
|
-619.8
|
-450.3
|
-
|
-107.5
|
74
|
98.57
|
150.6
|
FCF margin
|
0.03%
|
-37.96%
|
-20.52%
|
-
|
-4.26%
|
2.82%
|
3.61%
|
5.26%
|
FCF Conversion (EBITDA)
|
0.19%
|
-
|
-
|
-
|
-
|
19.65%
|
20.4%
|
28%
|
FCF Conversion (Net income)
|
0.53%
|
-
|
-
|
-
|
-
|
-
|
471.61%
|
253.17%
|
Dividend per Share
2 |
1.000
|
-
|
4.350
|
-
|
-
|
-
|
-
|
1.000
|
Announcement Date
|
28/01/20
|
11/03/21
|
10/03/22
|
09/03/23
|
15/03/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
---|
Net sales
|
615
|
678.6
|
676.5
|
595.5
|
623.1
|
627.1
|
615.5
|
655.4
|
-
|
EBITDA
1 |
88
|
100.9
|
74.1
|
-21
|
29.7
|
106.8
|
82.6
|
84.22
|
71.4
|
EBIT
|
-
|
52
|
16.9
|
-96.1
|
-41.4
|
29.4
|
1.5
|
-465.9
|
-
|
Operating Margin
|
-
|
7.66%
|
2.5%
|
-16.14%
|
-6.64%
|
4.69%
|
0.24%
|
-71.09%
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
39.7
|
-
|
-130.4
|
-80.5
|
-23.7
|
-44.3
|
-
|
-
|
Net margin
|
-
|
5.85%
|
-
|
-21.9%
|
-12.92%
|
-3.78%
|
-7.2%
|
-
|
-
|
EPS
|
-
|
1.490
|
-
|
-
|
-3.030
|
-0.8900
|
-0.9700
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
04/05/22
|
03/08/22
|
03/11/22
|
09/03/23
|
03/05/23
|
02/08/23
|
03/11/23
|
15/03/24
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
410
|
482
|
988
|
-
|
1,710
|
1,806
|
1,835
|
1,594
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.254
x
|
2.332
x
|
2.722
x
|
-
|
5.638
x
|
4.796
x
|
3.798
x
|
2.962
x
|
Free Cash Flow
1 |
0.61
|
-620
|
-450
|
-
|
-108
|
74
|
98.6
|
151
|
ROE (net income / shareholders' equity)
|
8.15%
|
0.39%
|
6.11%
|
-
|
-40.8%
|
-5.5%
|
2.82%
|
5.3%
|
ROA (Net income/ Total Assets)
|
4.27%
|
-
|
-
|
-
|
-12.1%
|
0.13%
|
1.61%
|
2.58%
|
Assets
1 |
2,670
|
-
|
-
|
-
|
5,370
|
-43,035
|
1,300
|
2,307
|
Book Value Per Share
2 |
57.00
|
65.30
|
78.00
|
-
|
37.30
|
30.00
|
30.70
|
48.60
|
Cash Flow per Share
2 |
9.210
|
1.840
|
14.80
|
-
|
4.940
|
4.710
|
10.90
|
22.50
|
Capex
1 |
244
|
669
|
844
|
-
|
268
|
229
|
239
|
242
|
Capex / Sales
|
11.59%
|
40.96%
|
38.47%
|
-
|
10.62%
|
8.73%
|
8.75%
|
8.46%
|
Announcement Date
|
28/01/20
|
11/03/21
|
10/03/22
|
09/03/23
|
15/03/24
|
-
|
-
|
-
|
Last Close Price
34.85
EUR Average target price
34.26
EUR Spread / Average Target -1.69% Consensus |
1st Jan change
|
Capi.
|
---|
| +13.71% | 5.23B | | +0.13% | 5B | | -2.14% | 3.61B | | +4.76% | 2.23B | | +10.36% | 1.76B | | -10.86% | 958M | | +44.08% | 894M | | -26.51% | 446M | | -12.82% | 406M |
Cellular Fiber
|