Real-time Estimate
Tradegate
12:56:12 17/07/2024 pm IST
|
5-day change
|
1st Jan Change
|
23.52
EUR
|
+0.39%
|
|
+1.02%
|
-3.21%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
26,352
|
14,488
|
25,680
|
19,641
|
19,091
|
18,664
|
-
|
-
|
Enterprise Value (EV)
1 |
26,352
|
14,488
|
25,680
|
19,641
|
19,091
|
18,664
|
18,664
|
18,664
|
P/E ratio
|
10.2
x
|
-16.7
x
|
5.06
x
|
13.6
x
|
11.1
x
|
5.99
x
|
4.52
x
|
3.97
x
|
Yield
|
7.09%
|
3.23%
|
5.46%
|
7.24%
|
3.75%
|
3.99%
|
5.53%
|
6.63%
|
Capitalization / Revenue
|
1.07
x
|
0.66
x
|
1
x
|
0.7
x
|
0.76
x
|
0.71
x
|
0.7
x
|
0.68
x
|
EV / Revenue
|
1.07
x
|
0.66
x
|
1
x
|
0.7
x
|
0.76
x
|
0.71
x
|
0.7
x
|
0.68
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.49
x
|
0.27
x
|
0.44
x
|
0.33
x
|
0.34
x
|
0.32
x
|
0.3
x
|
0.27
x
|
Nbr of stocks (in thousands)
|
8,49,665
|
8,51,133
|
8,50,191
|
8,36,486
|
7,94,649
|
7,99,156
|
-
|
-
|
Reference price
2 |
31.02
|
17.02
|
30.20
|
23.48
|
24.02
|
23.36
|
23.36
|
23.36
|
Announcement Date
|
06/02/20
|
10/02/21
|
10/02/22
|
08/02/23
|
08/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
24,671
|
22,113
|
25,798
|
28,059
|
25,104
|
26,447
|
26,706
|
27,435
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
6,944
|
5,399
|
8,208
|
9,429
|
9,161
|
7,999
|
9,005
|
9,805
|
Operating Margin
|
28.15%
|
24.42%
|
31.82%
|
33.6%
|
36.49%
|
30.24%
|
33.72%
|
35.74%
|
Earnings before Tax (EBT)
1 |
5,210
|
946
|
8,035
|
4,507
|
5,128
|
6,181
|
7,367
|
8,040
|
Net income
1 |
3,248
|
-258
|
5,641
|
2,018
|
2,493
|
3,342
|
4,260
|
4,671
|
Net margin
|
13.17%
|
-1.17%
|
21.87%
|
7.19%
|
9.93%
|
12.64%
|
15.95%
|
17.03%
|
EPS
2 |
3.050
|
-1.020
|
5.970
|
1.730
|
2.170
|
3.898
|
5.173
|
5.889
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
2.200
|
0.5500
|
1.650
|
1.700
|
0.9000
|
0.9315
|
1.291
|
1.548
|
Announcement Date
|
06/02/20
|
10/02/21
|
10/02/22
|
08/02/23
|
08/02/24
|
-
|
-
|
-
|
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
|
---|
Net sales
1 |
6,620
|
7,281
|
7,065
|
6,828
|
6,885
|
6,671
|
6,287
|
6,189
|
5,957
|
6,645
|
6,550
|
6,547
|
6,618
|
6,633
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
2,055
|
1,952
|
2,607
|
2,595
|
2,275
|
1,614
|
1,846
|
1,829
|
1,291
|
1,665
|
2,068
|
-
|
-
|
-
|
Operating Margin
|
31.04%
|
26.81%
|
36.9%
|
38.01%
|
33.04%
|
24.19%
|
29.36%
|
29.55%
|
21.67%
|
25.06%
|
31.57%
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
2,306
|
1,393
|
-898
|
2,147
|
1,865
|
1,420
|
1,606
|
1,187
|
915
|
1,191
|
1,676
|
-
|
-
|
-
|
Net income
1 |
1,787
|
842
|
-1,482
|
1,498
|
1,160
|
868
|
900
|
295
|
430
|
680
|
910.5
|
1,028
|
1,005
|
-
|
Net margin
|
26.99%
|
11.56%
|
-20.98%
|
21.94%
|
16.85%
|
13.01%
|
14.32%
|
4.77%
|
7.22%
|
10.23%
|
13.9%
|
15.7%
|
15.18%
|
-
|
EPS
2 |
1.950
|
0.8700
|
-1.970
|
1.650
|
1.180
|
0.8800
|
0.8500
|
0.1700
|
0.2700
|
0.8524
|
1.041
|
1.225
|
1.087
|
-
|
Dividend per Share
|
1.650
|
-
|
-
|
-
|
1.700
|
-
|
-
|
-
|
0.9000
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/02/22
|
05/05/22
|
03/08/22
|
04/11/22
|
08/02/23
|
12/05/23
|
03/08/23
|
03/11/23
|
08/02/24
|
03/05/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
5%
|
-1.7%
|
9.6%
|
2.6%
|
3.1%
|
5.61%
|
6.83%
|
7.38%
|
ROA (Net income/ Total Assets)
|
0.24%
|
-0.02%
|
0.39%
|
0.14%
|
0.16%
|
0.24%
|
0.28%
|
0.3%
|
Assets
1 |
13,32,841
|
14,09,836
|
14,54,241
|
14,75,686
|
15,19,196
|
14,08,828
|
15,36,870
|
15,55,056
|
Book Value Per Share
2 |
63.60
|
62.30
|
68.70
|
70.50
|
71.50
|
73.70
|
78.90
|
85.10
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
06/02/20
|
10/02/21
|
10/02/22
|
08/02/23
|
08/02/24
|
-
|
-
|
-
|
Last Close Price
23.36
EUR Average target price
31.25
EUR Spread / Average Target +33.80% Consensus |
1st Jan change
|
Capi.
|
---|
| +25.58% | 608B | | +31.07% | 343B | | +14.40% | 267B | | +22.39% | 205B | | +17.63% | 178B | | +15.10% | 179B | | +4.42% | 157B | | +12.76% | 156B | | +19.41% | 149B |
Other Banks
|