Real-time Estimate
Tradegate
06:50:42 04/07/2024 pm IST
|
5-day change
|
1st Jan Change
|
21.18
EUR
|
-0.54%
|
|
+1.67%
|
+17.97%
|
Fiscal Period: März |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
13,818
|
15,544
|
12,308
|
14,702
|
11,308
|
13,146
|
-
|
-
|
Enterprise Value (EV)
1 |
17,644
|
19,350
|
16,388
|
18,479
|
14,828
|
16,177
|
15,676
|
16,146
|
P/E ratio
|
23.3
x
|
24.9
x
|
44.9
x
|
23.6
x
|
42.3
x
|
17.4
x
|
14.5
x
|
13.8
x
|
Yield
|
2.01%
|
1.85%
|
2.43%
|
-
|
2.78%
|
2.48%
|
2.68%
|
2.78%
|
Capitalization / Revenue
|
0.92
x
|
1.09
x
|
0.82
x
|
0.82
x
|
0.65
x
|
0.72
x
|
0.7
x
|
0.71
x
|
EV / Revenue
|
1.18
x
|
1.35
x
|
1.09
x
|
1.04
x
|
0.86
x
|
0.89
x
|
0.84
x
|
0.87
x
|
EV / EBITDA
|
12
x
|
13.2
x
|
14.2
x
|
11.9
x
|
9.83
x
|
9.35
x
|
8.15
x
|
8.53
x
|
EV / FCF
|
38.3
x
|
30
x
|
68.3
x
|
45.3
x
|
27
x
|
16.4
x
|
14.4
x
|
14.1
x
|
FCF Yield
|
2.61%
|
3.33%
|
1.46%
|
2.21%
|
3.71%
|
6.08%
|
6.92%
|
7.07%
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
4,08,323
|
4,11,329
|
4,15,661
|
4,20,418
|
4,24,302
|
4,24,326
|
-
|
-
|
Reference price
2 |
33.84
|
37.79
|
29.61
|
34.97
|
26.65
|
30.98
|
30.98
|
30.98
|
Announcement Date
|
04/06/20
|
03/06/21
|
09/06/22
|
08/06/23
|
06/06/24
|
-
|
-
|
-
|
Fiscal Period: März |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
14,944
|
14,294
|
15,035
|
17,843
|
17,342
|
18,172
|
18,691
|
18,555
|
EBITDA
1 |
1,468
|
1,471
|
1,155
|
1,553
|
1,509
|
1,730
|
1,922
|
1,894
|
EBIT
1 |
1,001
|
955.9
|
595
|
971
|
914
|
1,145
|
1,324
|
1,316
|
Operating Margin
|
6.7%
|
6.69%
|
3.96%
|
5.44%
|
5.27%
|
6.3%
|
7.08%
|
7.09%
|
Earnings before Tax (EBT)
1 |
799.3
|
843.4
|
405
|
-
|
404
|
968.8
|
1,145
|
1,205
|
Net income
1 |
582.8
|
625.6
|
274
|
622
|
265
|
753.4
|
901.4
|
935.5
|
Net margin
|
3.9%
|
4.38%
|
1.82%
|
3.49%
|
1.53%
|
4.15%
|
4.82%
|
5.04%
|
EPS
2 |
1.450
|
1.520
|
0.6600
|
1.480
|
0.6300
|
1.780
|
2.130
|
2.250
|
Free Cash Flow
1 |
460.6
|
645.1
|
240
|
408
|
550
|
983.5
|
1,085
|
1,142
|
FCF margin
|
3.08%
|
4.51%
|
1.6%
|
2.29%
|
3.17%
|
5.41%
|
5.81%
|
6.15%
|
FCF Conversion (EBITDA)
|
31.38%
|
43.86%
|
20.78%
|
26.27%
|
36.45%
|
56.86%
|
56.46%
|
60.31%
|
FCF Conversion (Net income)
|
79.03%
|
103.12%
|
87.59%
|
65.59%
|
207.55%
|
130.54%
|
120.4%
|
122.07%
|
Dividend per Share
2 |
0.6800
|
0.7000
|
0.7200
|
-
|
0.7400
|
0.7675
|
0.8300
|
0.8600
|
Announcement Date
|
04/06/20
|
03/06/21
|
09/06/22
|
08/06/23
|
06/06/24
|
-
|
-
|
-
|
Fiscal Period: March |
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
|
2026 Q1
|
---|
Net sales
1 |
3,901
|
3,957
|
4,327
|
4,461
|
4,587
|
4,468
|
4,207
|
4,323
|
4,267
|
4,545
|
4,374
|
4,537
|
4,650
|
4,758
|
-
|
EBITDA
1 |
322
|
260
|
347
|
369
|
445
|
392
|
362
|
398
|
370
|
379
|
388.6
|
436.8
|
471.2
|
471.2
|
460.7
|
EBIT
1 |
178
|
112
|
202
|
223
|
298
|
248
|
216
|
253
|
356
|
222
|
239
|
290.3
|
320.7
|
312.3
|
-
|
Operating Margin
|
4.56%
|
2.83%
|
4.67%
|
5%
|
6.5%
|
5.55%
|
5.13%
|
5.85%
|
8.34%
|
4.88%
|
5.46%
|
6.4%
|
6.9%
|
6.56%
|
-
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
181
|
178
|
200
|
-93
|
119
|
197
|
250
|
287
|
265
|
-
|
Net income
1 |
-
|
-
|
-
|
-
|
-
|
159
|
141
|
156
|
-124
|
92
|
154.4
|
196
|
225.6
|
208.7
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
3.56%
|
3.35%
|
3.61%
|
-2.91%
|
2.02%
|
3.53%
|
4.32%
|
4.85%
|
4.39%
|
-
|
EPS
2 |
0.2100
|
0.0900
|
0.3300
|
0.3500
|
0.4300
|
0.3800
|
0.3300
|
0.3700
|
-0.2900
|
0.2200
|
0.3600
|
0.4600
|
0.5300
|
0.4950
|
0.5000
|
Dividend per Share
2 |
0.1800
|
0.1800
|
0.1800
|
0.1800
|
0.1800
|
-
|
-
|
0.1850
|
-
|
0.1850
|
0.1900
|
0.1900
|
0.1900
|
0.1900
|
-
|
Announcement Date
|
10/02/22
|
09/06/22
|
04/08/22
|
10/11/22
|
09/02/23
|
08/06/23
|
10/08/23
|
09/11/23
|
08/02/24
|
06/06/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net Debt
1 |
3,826
|
3,806
|
4,080
|
3,777
|
3,520
|
3,032
|
2,530
|
3,000
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.607
x
|
2.587
x
|
3.532
x
|
2.432
x
|
2.333
x
|
1.753
x
|
1.316
x
|
1.584
x
|
Free Cash Flow
1 |
461
|
645
|
240
|
408
|
550
|
984
|
1,085
|
1,142
|
ROE (net income / shareholders' equity)
|
10.9%
|
9.62%
|
4.23%
|
11.1%
|
9.22%
|
10.7%
|
11.8%
|
11.8%
|
ROA (Net income/ Total Assets)
|
5.52%
|
4.65%
|
2.04%
|
5.37%
|
4.56%
|
5.5%
|
6.35%
|
6.3%
|
Assets
1 |
10,555
|
13,457
|
13,403
|
11,578
|
5,812
|
13,698
|
14,196
|
14,849
|
Book Value Per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cash Flow per Share
|
-
|
-
|
1.670
|
2.440
|
-
|
-
|
-
|
-
|
Capex
1 |
576
|
433
|
453
|
617
|
641
|
441
|
486
|
501
|
Capex / Sales
|
3.86%
|
3.03%
|
3.01%
|
3.46%
|
3.7%
|
2.43%
|
2.6%
|
2.7%
|
Announcement Date
|
04/06/20
|
03/06/21
|
09/06/22
|
08/06/23
|
06/06/24
|
-
|
-
|
-
|
Last Close Price
30.98
CAD Average target price
33.95
CAD Spread / Average Target +9.59% Consensus |
1st Jan change
|
Capi.
|
---|
| -4.42% | 269B | | +0.24% | 40.43B | | -13.22% | 38.97B | | -1.44% | 37.16B | | -3.16% | 35.21B | | -13.20% | 31B | | -4.33% | 29.5B | | +4.99% | 23.5B | | -15.73% | 20.98B |
Other Food Processing
|