Market Closed -
Euronext Paris
09:05:22 03/05/2024 pm IST
|
5-day change
|
1st Jan Change
|
52
EUR
|
0.00%
|
|
-0.76%
|
-5.45%
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
776.2
|
855.6
|
832.8
|
839.3
|
799.8
|
700.5
|
700.5
|
-
|
Enterprise Value (EV)
1 |
1,340
|
1,530
|
1,359
|
1,344
|
1,306
|
1,224
|
985.8
|
990.5
|
P/E ratio
|
14.5
x
|
11.7
x
|
10.6
x
|
10.1
x
|
11.7
x
|
7.67
x
|
6.52
x
|
5.61
x
|
Yield
|
1.79%
|
2.12%
|
2.48%
|
2.45%
|
-
|
2.24%
|
2.77%
|
3.11%
|
Capitalization / Revenue
|
0.16
x
|
0.17
x
|
0.16
x
|
0.15
x
|
0.12
x
|
0.11
x
|
0.1
x
|
0.1
x
|
EV / Revenue
|
0.28
x
|
0.31
x
|
0.26
x
|
0.24
x
|
0.2
x
|
0.18
x
|
0.14
x
|
0.14
x
|
EV / EBITDA
|
4.32
x
|
5.03
x
|
3.44
x
|
3.04
x
|
3.01
x
|
2.94
x
|
2.16
x
|
2.04
x
|
EV / FCF
|
47
x
|
49.4
x
|
7.31
x
|
18.6
x
|
19.6
x
|
15
x
|
6.27
x
|
5.73
x
|
FCF Yield
|
2.13%
|
2.03%
|
13.7%
|
5.37%
|
5.11%
|
6.68%
|
16%
|
17.5%
|
Price to Book
|
0.6
x
|
0.62
x
|
0.62
x
|
0.54
x
|
-
|
0.43
x
|
0.41
x
|
0.39
x
|
Nbr of stocks (in thousands)
|
13,911
|
13,935
|
13,788
|
13,714
|
13,696
|
13,472
|
13,472
|
-
|
Reference price
2 |
55.80
|
61.40
|
60.40
|
61.20
|
58.40
|
52.00
|
52.00
|
52.00
|
Announcement Date
|
07/03/19
|
05/03/20
|
04/03/21
|
10/03/22
|
09/03/23
|
07/03/24
|
-
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
4,863
|
5,007
|
5,160
|
5,610
|
6,551
|
6,791
|
6,993
|
7,192
|
EBITDA
1 |
310.4
|
303.9
|
395.6
|
441.6
|
433.8
|
416.6
|
455.6
|
486.3
|
EBIT
1 |
115.9
|
192.1
|
211.4
|
246.1
|
234.3
|
212.9
|
224.6
|
248.6
|
Operating Margin
|
2.38%
|
3.84%
|
4.1%
|
4.39%
|
3.58%
|
3.14%
|
3.21%
|
3.46%
|
Earnings before Tax (EBT)
|
97.5
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
54.8
|
73.6
|
78.8
|
82.9
|
68
|
96.5
|
109.6
|
127.6
|
Net margin
|
1.13%
|
1.47%
|
1.53%
|
1.48%
|
1.04%
|
1.42%
|
1.57%
|
1.77%
|
EPS
2 |
3.860
|
5.270
|
5.680
|
6.030
|
5.010
|
7.170
|
7.975
|
9.275
|
Free Cash Flow
1 |
28.52
|
30.99
|
185.9
|
72.17
|
66.65
|
81.7
|
157.3
|
173
|
FCF margin
|
0.59%
|
0.62%
|
3.6%
|
1.29%
|
1.02%
|
1.2%
|
2.25%
|
2.41%
|
FCF Conversion (EBITDA)
|
9.19%
|
10.2%
|
47%
|
16.34%
|
15.36%
|
19.61%
|
34.53%
|
35.57%
|
FCF Conversion (Net income)
|
52.05%
|
42.1%
|
235.92%
|
87.05%
|
98.02%
|
84.66%
|
143.46%
|
135.63%
|
Dividend per Share
2 |
1.000
|
1.300
|
1.500
|
1.500
|
-
|
1.165
|
1.440
|
1.615
|
Announcement Date
|
07/03/19
|
05/03/20
|
04/03/21
|
10/03/22
|
09/03/23
|
07/03/24
|
-
|
-
|
Fiscal Period: December |
2019 S1
|
2019 S2
|
2020 S1
|
2020 S2
|
2021 Q1
|
2021 Q2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
---|
Net sales
1 |
2,428
|
2,579
|
2,410
|
2,750
|
1,330
|
1,346
|
2,676
|
1,467
|
1,467
|
2,934
|
1,455
|
1,568
|
3,023
|
1,707
|
3,376
|
1,641
|
1,860
|
3,415
|
1,832
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
95
|
97.03
|
92.44
|
119
|
-
|
-
|
140.1
|
-
|
-
|
106
|
-
|
-
|
129
|
-
|
112
|
-
|
-
|
100.9
|
-
|
Operating Margin
|
3.91%
|
3.76%
|
3.84%
|
4.33%
|
-
|
-
|
5.23%
|
-
|
-
|
3.61%
|
-
|
-
|
4.27%
|
-
|
3.32%
|
-
|
-
|
2.95%
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
27
|
46.6
|
-
|
-
|
-
|
-
|
66.78
|
-
|
-
|
16.12
|
-
|
-
|
71
|
-
|
51
|
-
|
-
|
-
|
-
|
Net margin
|
1.11%
|
1.81%
|
-
|
-
|
-
|
-
|
2.5%
|
-
|
-
|
0.55%
|
-
|
-
|
2.35%
|
-
|
1.51%
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
05/09/19
|
05/03/20
|
03/09/20
|
04/03/21
|
13/06/21
|
13/09/21
|
13/09/21
|
10/12/21
|
10/03/22
|
10/03/22
|
21/04/22
|
08/09/22
|
08/09/22
|
14/09/23
|
14/09/23
|
19/10/23
|
-
|
07/03/24
|
-
|
Fiscal Period: December |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
1 |
564
|
674
|
526
|
504
|
506
|
483
|
285
|
290
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.817
x
|
2.219
x
|
1.33
x
|
1.142
x
|
1.166
x
|
1.159
x
|
0.6263
x
|
0.5963
x
|
Free Cash Flow
1 |
28.5
|
31
|
186
|
72.2
|
66.7
|
81.7
|
157
|
173
|
ROE (net income / shareholders' equity)
|
4.27%
|
5.54%
|
5.83%
|
5.86%
|
4.42%
|
6.08%
|
6.85%
|
7.35%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
92.70
|
98.90
|
97.70
|
113.0
|
-
|
121.0
|
126.0
|
134.0
|
Cash Flow per Share
2 |
15.80
|
17.90
|
27.80
|
21.90
|
18.80
|
19.40
|
29.00
|
32.50
|
Capex
1 |
196
|
219
|
199
|
229
|
188
|
179
|
200
|
202
|
Capex / Sales
|
4.03%
|
4.37%
|
3.86%
|
4.09%
|
2.88%
|
2.63%
|
2.85%
|
2.81%
|
Announcement Date
|
07/03/19
|
05/03/20
|
04/03/21
|
10/03/22
|
09/03/23
|
07/03/24
|
-
|
-
|
Average target price
60.35
EUR Spread / Average Target +16.06% Consensus |
1st Jan change
|
Capi.
|
---|
| -5.45% | 749M | | +6.95% | 25.07B | | -20.19% | 8.49B | | -4.24% | 6.75B | | +9.10% | 6.31B | | -2.96% | 5.38B | | -0.33% | 5.31B | | +3.98% | 5.02B | | +23.61% | 4.59B | | -5.85% | 2.91B |
Dairy Products
|