Real-time Estimate
Tradegate
03:02:00 13/05/2024 pm IST
|
5-day change
|
1st Jan Change
|
47.28
EUR
|
+0.90%
|
|
+5.92%
|
+18.24%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
16,371
|
10,790
|
16,334
|
15,732
|
13,010
|
15,323
|
-
|
-
|
Enterprise Value (EV)
1 |
21,057
|
16,854
|
22,296
|
17,939
|
15,130
|
17,191
|
17,222
|
17,614
|
P/E ratio
|
9.76
x
|
8.57
x
|
7.8
x
|
4.33
x
|
8.78
x
|
7.83
x
|
7.51
x
|
7.47
x
|
Yield
|
3.99%
|
5.61%
|
4.6%
|
5.82%
|
7.42%
|
8.11%
|
8.25%
|
8.09%
|
Capitalization / Revenue
|
0.68
x
|
0.58
x
|
0.44
x
|
0.25
x
|
0.33
x
|
0.43
x
|
0.45
x
|
0.45
x
|
EV / Revenue
|
0.87
x
|
0.91
x
|
0.6
x
|
0.29
x
|
0.38
x
|
0.48
x
|
0.51
x
|
0.52
x
|
EV / EBITDA
|
3.59
x
|
3.45
x
|
2.25
x
|
1.3
x
|
1.75
x
|
2.25
x
|
2.28
x
|
2.39
x
|
EV / FCF
|
11.1
x
|
14.3
x
|
4.93
x
|
3.73
x
|
5.64
x
|
9.84
x
|
12.3
x
|
11.1
x
|
FCF Yield
|
9.01%
|
6.98%
|
20.3%
|
26.8%
|
17.7%
|
10.2%
|
8.13%
|
9.04%
|
Price to Book
|
1.26
x
|
0.79
x
|
1.05
x
|
0.82
x
|
-
|
0.85
x
|
0.8
x
|
0.78
x
|
Nbr of stocks (in thousands)
|
3,26,900
|
3,26,975
|
3,27,011
|
3,27,071
|
3,27,131
|
3,27,131
|
-
|
-
|
Reference price
2 |
50.08
|
33.00
|
49.95
|
48.10
|
39.77
|
46.84
|
46.84
|
46.84
|
Announcement Date
|
06/02/20
|
04/02/21
|
03/02/22
|
02/02/23
|
01/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
24,162
|
18,465
|
37,087
|
62,298
|
39,463
|
35,630
|
33,901
|
33,715
|
EBITDA
1 |
5,873
|
4,883
|
9,896
|
13,842
|
8,643
|
7,637
|
7,560
|
7,366
|
EBIT
1 |
3,536
|
1,686
|
5,961
|
11,175
|
6,024
|
5,300
|
5,074
|
4,835
|
Operating Margin
|
14.63%
|
9.13%
|
16.07%
|
17.94%
|
15.26%
|
14.88%
|
14.97%
|
14.34%
|
Earnings before Tax (EBT)
1 |
3,453
|
875
|
4,870
|
10,765
|
5,156
|
4,404
|
5,016
|
4,718
|
Net income
1 |
1,678
|
1,258
|
2,093
|
3,634
|
1,480
|
1,954
|
2,061
|
2,052
|
Net margin
|
6.94%
|
6.81%
|
5.64%
|
5.83%
|
3.75%
|
5.48%
|
6.08%
|
6.09%
|
EPS
2 |
5.130
|
3.850
|
6.400
|
11.12
|
4.530
|
5.979
|
6.233
|
6.274
|
Free Cash Flow
1 |
1,898
|
1,177
|
4,520
|
4,815
|
2,682
|
1,747
|
1,400
|
1,593
|
FCF margin
|
7.86%
|
6.37%
|
12.19%
|
7.73%
|
6.8%
|
4.9%
|
4.13%
|
4.72%
|
FCF Conversion (EBITDA)
|
32.32%
|
24.1%
|
45.68%
|
34.79%
|
31.03%
|
22.87%
|
18.52%
|
21.62%
|
FCF Conversion (Net income)
|
113.11%
|
93.56%
|
215.96%
|
132.5%
|
181.22%
|
89.39%
|
67.96%
|
77.63%
|
Dividend per Share
2 |
2.000
|
1.850
|
2.300
|
2.800
|
2.950
|
3.801
|
3.865
|
3.788
|
Announcement Date
|
06/02/20
|
04/02/21
|
03/02/22
|
02/02/23
|
01/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
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 |
13,921
|
16,133
|
16,049
|
17,590
|
14,507
|
11,210
|
9,463
|
9,743
|
10,047
|
8,357
|
10,102
|
10,102
|
10,102
|
-
|
-
|
EBITDA
1 |
3,959
|
3,226
|
3,423
|
4,187
|
3,006
|
2,720
|
1,850
|
1,992
|
2,082
|
2,104
|
1,911
|
1,774
|
1,813
|
1,832
|
1,751
|
EBIT
1 |
2,001
|
2,621
|
2,937
|
3,516
|
2,101
|
2,079
|
1,179
|
1,334
|
1,432
|
1,483
|
1,405
|
1,312
|
1,450
|
1,208
|
1,127
|
Operating Margin
|
14.37%
|
16.25%
|
18.3%
|
19.99%
|
14.48%
|
18.55%
|
12.46%
|
13.69%
|
14.25%
|
17.75%
|
13.91%
|
12.99%
|
14.35%
|
-
|
-
|
Earnings before Tax (EBT)
|
1,535
|
-
|
-
|
-
|
-
|
1,373
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
538
|
546
|
1,947
|
833
|
308
|
390
|
380
|
474
|
236
|
468
|
550.3
|
497
|
584.2
|
500
|
506.4
|
Net margin
|
3.86%
|
3.38%
|
12.13%
|
4.74%
|
2.12%
|
3.48%
|
4.02%
|
4.87%
|
2.35%
|
5.6%
|
5.45%
|
4.92%
|
5.78%
|
-
|
-
|
EPS
2 |
1.650
|
1.670
|
5.950
|
2.550
|
0.9400
|
1.190
|
1.160
|
1.450
|
0.7200
|
1.430
|
1.681
|
1.519
|
1.785
|
1.564
|
1.629
|
Dividend per Share
2 |
2.300
|
-
|
-
|
-
|
2.800
|
-
|
-
|
-
|
2.950
|
-
|
-
|
-
|
3.038
|
-
|
-
|
Announcement Date
|
03/02/22
|
04/05/22
|
28/07/22
|
28/10/22
|
02/02/23
|
28/04/23
|
28/07/23
|
31/10/23
|
01/02/24
|
29/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
4,686
|
6,064
|
5,962
|
2,207
|
2,120
|
1,868
|
1,899
|
2,291
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.7979
x
|
1.242
x
|
0.6025
x
|
0.1594
x
|
0.2453
x
|
0.2446
x
|
0.2512
x
|
0.311
x
|
Free Cash Flow
1 |
1,898
|
1,177
|
4,520
|
4,815
|
2,682
|
1,747
|
1,401
|
1,593
|
ROE (net income / shareholders' equity)
|
13%
|
5.08%
|
19.6%
|
25.4%
|
7%
|
11.3%
|
11.6%
|
11.2%
|
ROA (Net income/ Total Assets)
|
4.2%
|
1.51%
|
5.56%
|
7.98%
|
4.82%
|
4.12%
|
4.32%
|
4.46%
|
Assets
1 |
39,954
|
83,047
|
37,644
|
45,539
|
30,686
|
47,487
|
47,702
|
46,056
|
Book Value Per Share
2 |
39.80
|
42.00
|
47.40
|
58.60
|
-
|
54.80
|
58.30
|
59.70
|
Cash Flow per Share
2 |
12.40
|
9.600
|
21.50
|
23.70
|
17.50
|
15.00
|
14.00
|
14.20
|
Capex
1 |
2,158
|
1,960
|
2,497
|
2,943
|
3,965
|
3,795
|
3,882
|
3,825
|
Capex / Sales
|
8.93%
|
10.61%
|
6.73%
|
4.72%
|
10.05%
|
10.65%
|
11.45%
|
11.34%
|
Announcement Date
|
06/02/20
|
04/02/21
|
03/02/22
|
02/02/23
|
01/02/24
|
-
|
-
|
-
|
Last Close Price
46.84
EUR Average target price
45.18
EUR Spread / Average Target -3.54% Consensus |
1st Jan change
|
Capi.
|
---|
| -9.09% | 1,932B | | +47.67% | 247B | | +14.81% | 236B | | +11.36% | 171B | | +11.65% | 108B | | -4.31% | 84.28B | | -0.83% | 52.22B | | +29.07% | 51.57B | | -.--% | 50.62B |
Integrated Oil & Gas
|