Market Closed -
OTC Markets
01:29:50 04/06/2024 am IST
|
5-day change
|
1st Jan Change
|
13.13
USD
|
+2.58%
|
|
+2.82%
|
+60.12%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
6,007
|
3,398
|
3,624
|
4,637
|
8,592
|
13,560
|
-
|
-
|
Enterprise Value (EV)
1 |
8,854
|
6,716
|
6,746
|
4,637
|
10,915
|
15,469
|
14,834
|
14,202
|
P/E ratio
|
7.32
x
|
14.1
x
|
6.18
x
|
5
x
|
13.1
x
|
17.5
x
|
14.4
x
|
12.5
x
|
Yield
|
1.34%
|
2.37%
|
2.22%
|
-
|
1.87%
|
1.24%
|
1.39%
|
1.61%
|
Capitalization / Revenue
|
0.44
x
|
0.25
x
|
0.26
x
|
0.32
x
|
0.56
x
|
0.81
x
|
0.77
x
|
0.73
x
|
EV / Revenue
|
0.64
x
|
0.5
x
|
0.48
x
|
0.32
x
|
0.71
x
|
0.92
x
|
0.84
x
|
0.76
x
|
EV / EBITDA
|
4.87
x
|
4.61
x
|
4.15
x
|
2.63
x
|
5.8
x
|
7.64
x
|
6.64
x
|
5.79
x
|
EV / FCF
|
36.7
x
|
168
x
|
32.3
x
|
-
|
17.2
x
|
22.2
x
|
18.8
x
|
15.9
x
|
FCF Yield
|
2.72%
|
0.6%
|
3.1%
|
-
|
5.82%
|
4.51%
|
5.33%
|
6.29%
|
Price to Book
|
1.14
x
|
0.65
x
|
0.56
x
|
-
|
1.1
x
|
1.58
x
|
1.45
x
|
1.31
x
|
Nbr of stocks (in thousands)
|
5,74,845
|
5,75,008
|
5,75,174
|
5,75,307
|
5,75,307
|
5,75,307
|
-
|
-
|
Reference price
2 |
10.45
|
5.910
|
6.300
|
8.060
|
14.94
|
23.57
|
23.57
|
23.57
|
Announcement Date
|
12/03/20
|
09/03/21
|
10/03/22
|
10/03/23
|
29/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
13,784
|
13,410
|
14,135
|
14,713
|
15,291
|
16,742
|
17,632
|
18,649
|
EBITDA
1 |
1,817
|
1,458
|
1,626
|
1,763
|
1,883
|
2,024
|
2,235
|
2,454
|
EBIT
1 |
1,251
|
938
|
1,123
|
1,218
|
1,289
|
1,414
|
1,624
|
1,847
|
Operating Margin
|
9.08%
|
6.99%
|
7.94%
|
8.28%
|
8.43%
|
8.45%
|
9.21%
|
9.9%
|
Earnings before Tax (EBT)
1 |
869
|
253
|
587
|
748
|
824
|
1,090
|
1,228
|
1,370
|
Net income
1 |
821
|
241
|
585
|
927
|
658
|
894.6
|
953.6
|
1,070
|
Net margin
|
5.96%
|
1.8%
|
4.14%
|
6.3%
|
4.3%
|
5.34%
|
5.41%
|
5.74%
|
EPS
2 |
1.428
|
0.4190
|
1.019
|
1.611
|
1.144
|
1.343
|
1.634
|
1.888
|
Free Cash Flow
1 |
241
|
40
|
209
|
-
|
635
|
697.2
|
790.8
|
893.7
|
FCF margin
|
1.75%
|
0.3%
|
1.48%
|
-
|
4.15%
|
4.16%
|
4.49%
|
4.79%
|
FCF Conversion (EBITDA)
|
13.26%
|
2.74%
|
12.85%
|
-
|
33.72%
|
34.45%
|
35.38%
|
36.42%
|
FCF Conversion (Net income)
|
29.35%
|
16.6%
|
35.73%
|
-
|
96.5%
|
77.93%
|
82.93%
|
83.5%
|
Dividend per Share
2 |
0.1400
|
0.1400
|
0.1400
|
-
|
0.2800
|
0.2914
|
0.3275
|
0.3786
|
Announcement Date
|
12/03/20
|
09/03/21
|
10/03/22
|
10/03/23
|
29/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2020 S2
|
2021 S1
|
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 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
5,878
|
7,532
|
6,345
|
4,571
|
3,006
|
3,570
|
6,576
|
3,341
|
4,796
|
3,034
|
3,860
|
6,894
|
3,375
|
5,022
|
3,664
|
3,828
|
3,785
|
5,644
|
-
|
-
|
EBITDA
|
543
|
-
|
-
|
705
|
251
|
428
|
-
|
329
|
755
|
238
|
465
|
-
|
367
|
813
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
292
|
646
|
400
|
516
|
132
|
286
|
418
|
201
|
599
|
105
|
325
|
430
|
214
|
670
|
182
|
327.9
|
276.6
|
671.3
|
-
|
-
|
Operating Margin
|
4.97%
|
8.58%
|
6.3%
|
11.29%
|
4.39%
|
8.01%
|
6.36%
|
6.02%
|
12.49%
|
3.46%
|
8.42%
|
6.24%
|
6.34%
|
13.34%
|
4.97%
|
8.57%
|
7.31%
|
11.89%
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
259
|
358
|
93
|
222
|
315
|
436
|
292
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
60
|
-
|
176
|
357
|
74
|
192
|
266
|
396
|
265
|
40
|
168
|
208
|
82
|
380
|
-
|
181.6
|
143.5
|
434.9
|
-
|
-
|
Net margin
|
1.02%
|
-
|
2.77%
|
7.81%
|
2.46%
|
5.38%
|
4.05%
|
11.85%
|
5.53%
|
1.32%
|
4.35%
|
3.02%
|
2.43%
|
7.57%
|
-
|
4.74%
|
3.79%
|
7.71%
|
-
|
-
|
EPS
2 |
0.1030
|
-
|
0.3060
|
0.6210
|
0.1290
|
0.3330
|
0.4620
|
0.6890
|
0.4600
|
0.0630
|
0.2780
|
-
|
0.1420
|
0.6610
|
0.7770
|
-0.3700
|
0.3000
|
0.7600
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
0.1400
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.2800
|
-
|
-
|
-
|
0.2800
|
-
|
-
|
Announcement Date
|
30/07/20
|
09/03/21
|
29/07/21
|
10/03/22
|
05/05/22
|
28/07/22
|
28/07/22
|
03/11/22
|
10/03/23
|
03/05/23
|
28/07/23
|
28/07/23
|
09/11/23
|
29/02/24
|
07/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,847
|
3,318
|
3,122
|
-
|
2,323
|
1,909
|
1,274
|
642
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.567
x
|
2.276
x
|
1.92
x
|
-
|
1.234
x
|
0.9434
x
|
0.5699
x
|
0.2616
x
|
Free Cash Flow
1 |
241
|
40
|
209
|
-
|
635
|
697
|
791
|
894
|
ROE (net income / shareholders' equity)
|
14.7%
|
4.55%
|
12.8%
|
-
|
8.78%
|
11.2%
|
10.9%
|
11.2%
|
ROA (Net income/ Total Assets)
|
3.13%
|
0.89%
|
2.11%
|
-
|
2.22%
|
3.37%
|
3.23%
|
3.56%
|
Assets
1 |
26,206
|
26,982
|
27,726
|
-
|
29,637
|
26,570
|
29,500
|
30,040
|
Book Value Per Share
2 |
9.210
|
9.160
|
11.20
|
-
|
13.60
|
14.90
|
16.20
|
18.00
|
Cash Flow per Share
2 |
1.120
|
0.4800
|
1.290
|
-
|
2.060
|
2.370
|
2.510
|
2.610
|
Capex
1 |
594
|
311
|
615
|
-
|
782
|
833
|
875
|
909
|
Capex / Sales
|
4.31%
|
2.32%
|
4.35%
|
-
|
5.11%
|
4.98%
|
4.96%
|
4.87%
|
Announcement Date
|
12/03/20
|
09/03/21
|
10/03/22
|
10/03/23
|
29/02/24
|
-
|
-
|
-
|
Last Close Price
24.14
EUR Average target price
24.55
EUR Spread / Average Target +1.71% Consensus |
1st Jan change
|
Capi.
|
---|
| +27.61% | 143B | | +14.86% | 82.11B | | -4.02% | 66.71B | | +25.66% | 53.3B | | +53.79% | 48.25B | | +7.61% | 42.65B | | +88.08% | 39.86B | | +73.09% | 25.93B | | +7.82% | 21.26B |
Other Aerospace & Defense
|