|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Capitalization1 |
4 274 | 3 904 | 5 742 | 4 385 | 5 363 | 5 142 | - | - |
Enterprise Value (EV)1 |
6 797 | 6 490 | 9 192 | 7 602 | 8 773 | 8 667 | 8 610 | 8 583 |
P/E ratio |
17,0x | 13,9x | 14,9x | 14,5x | 16,1x | 14,7x | 14,4x | 13,7x |
Yield |
3,26% | 3,76% | 2,56% | 3,69% | 3,28% | 3,66% | 3,63% | 3,92% |
Capitalization / Revenue |
0,76x | 0,64x | 0,83x | 0,58x | 0,49x | 0,56x | 0,58x | 0,54x |
EV / Revenue |
1,21x | 1,06x | 1,33x | 1,01x | 0,80x | 0,95x | 0,97x | 0,90x |
EV / EBITDA |
6,90x | 6,29x | 8,47x | 6,77x | 7,17x | 6,85x | 6,81x | 6,39x |
Price to Book |
1,70x | 1,49x | 2,05x | 1,48x | 1,70x | 1,55x | 1,48x | 1,39x |
Nbr of stocks (in thousands) |
1 468 639 | 1 466 639 | 1 472 239 | 1 471 339 | 1 464 774 | 1 458 439 | - | - |
Reference price (EUR) |
2,91 | 2,66 | 3,90 | 2,98 | 3,66 | 3,53 | 3,53 | 3,53 |
Announcement Date |
03/27/2018 | 03/27/2019 | 03/25/2020 | 03/24/2021 | 03/23/2022 | - | - | - |
1 EUR in Million |
|
|
Income Statement Evolution (Annual data) |
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net sales1 |
5 612 | 6 134 | 6 913 | 7 547 | 10 955 | 9 119 | 8 899 | 9 524 |
EBITDA1 |
985 | 1 031 | 1 085 | 1 123 | 1 224 | 1 265 | 1 265 | 1 343 |
Operating profit (EBIT)1 |
479 | 510 | 543 | 551 | 612 | 639 | 626 | 682 |
Operating Margin |
8,54% | 8,32% | 7,85% | 7,31% | 5,58% | 7,01% | 7,04% | 7,16% |
Pre-Tax Profit (EBT)1 |
379 | 423 | 443 | 435 | 492 | 528 | 555 | 577 |
Net income1 |
252 | 282 | 386 | 303 | 334 | 351 | 367 | 382 |
Net margin |
4,48% | 4,60% | 5,58% | 4,01% | 3,04% | 3,85% | 4,13% | 4,01% |
EPS2 |
0,17 | 0,19 | 0,26 | 0,21 | 0,23 | 0,24 | 0,25 | 0,26 |
Dividend per Share2 |
0,10 | 0,10 | 0,10 | 0,11 | 0,12 | 0,13 | 0,13 | 0,14 |
Announcement Date |
03/27/2018 | 03/27/2019 | 03/25/2020 | 03/24/2021 | 03/23/2022 | - | - | - |
1 EUR in Million 2 EUR |
|
|
Income Statement Evolution (Quarterly data) |
|
Fiscal Period: December
|
2018 S2 |
2019 S1 |
2019 Q4 |
2020 Q1 |
2020 Q2 |
2020 S1 |
2020 Q3 |
2020 Q4 |
2021 Q1 |
2021 Q2 |
2021 S1 |
2021 Q3 |
2021 Q4 |
2022 Q1 |
Net sales1 |
2 958 | 3 372 | 1 850 | 2 165 | 1 460 | 3 625 | 1 281 | 2 285 | 2 373 | 1 947 | 4 320 | 2 166 | 4 470 | 5 413 |
EBITDA1 |
508 | 546 | 299 | 349 | 211 | 560 | 247 | 317 | 362 | 256 | 618 | 265 | 341 | 374 |
Operating profit (EBIT)1 |
237 | 289 | 137 | 212 | 84,0 | 296 | 119 | 137 | 223 | 121 | 344 | 127 | - | 220 |
Operating Margin |
8,00% | 8,57% | 7,41% | 9,78% | 5,75% | 8,16% | 9,29% | 5,98% | 9,40% | 6,19% | 7,95% | 5,87% | - | 4,06% |
Pre-Tax Profit (EBT)1 |
- | 244 | 104 | 183 | 56,5 | 240 | 95,7 | 99,4 | 194 | 65,7 | 260 | 125 | - | 191 |
Net income1 |
124 | 166 | 155 | 124 | 41,8 | 166 | 66,9 | 69,6 | 132 | 83,9 | 216 | 92,3 | 25,1 | 126 |
Net margin |
4,19% | 4,93% | 8,37% | 5,75% | 2,86% | 4,58% | 5,22% | 3,05% | 5,57% | 4,31% | 5,00% | 4,26% | 0,56% | 2,34% |
EPS |
- | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividend per Share |
- | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date |
03/27/2019 | 07/30/2019 | 03/25/2020 | 05/13/2020 | 07/29/2020 | 07/29/2020 | 11/11/2020 | 03/24/2021 | 05/12/2021 | 07/28/2021 | 07/28/2021 | 11/10/2021 | 03/23/2022 | 05/11/2022 |
1 EUR in Million |
|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Debt1 |
2 523 | 2 586 | 3 451 | 3 218 | 3 411 | 3 525 | 3 467 | 3 440 |
Net Cash position1 |
- | - | - | - | - | - | - | - |
Leverage (Debt / EBITDA) |
2,56x | 2,51x | 3,18x | 2,87x | 2,79x | 2,79x | 2,74x | 2,56x |
Free Cash Flow1 |
314 | 190 | 197 | 385 | 457 | -14,3 | 293 | 288 |
ROE (Net Profit / Equities) |
9,90% | 10,4% | 14,1% | 10,5% | 10,8% | 10,8% | 10,3% | 11,3% |
Shareholders' equity1 |
2 540 | 2 711 | 2 735 | 2 885 | 3 081 | 3 250 | 3 571 | 3 383 |
ROA (Net Profit / Asset) |
- | - | - | - | - | - | - | - |
Assets1 |
- | - | - | - | - | - | - | - |
Book Value Per Share2 |
1,71 | 1,79 | 1,90 | 2,02 | 2,15 | 2,28 | 2,38 | 2,54 |
Cash Flow per Share2 |
0,51 | 0,42 | 0,50 | 0,61 | 0,72 | 0,62 | 0,62 | 0,66 |
Capex1 |
441 | 432 | 533 | 506 | 589 | 649 | 654 | 653 |
Capex / Sales |
7,85% | 7,04% | 7,71% | 6,71% | 5,37% | 7,11% | 7,35% | 6,86% |
Announcement Date |
03/27/2018 | 03/27/2019 | 03/25/2020 | 03/24/2021 | 03/23/2022 | - | - | - |
1 EUR in Million 2 EUR |
|
| |
|
Capitalization (EUR) |
5 142 455 014 |
Capitalization (USD) |
5 509 379 702 |
Net sales (EUR) |
10 955 000 000 |
Net sales (USD) |
11 736 661 667 |
Number of employees |
9 122 |
Sales / Employee (EUR) |
1 200 943 |
Sales / Employee (USD) |
1 286 633 |
Free-Float |
51,4% |
Free-Float capitalization (EUR) |
2 645 024 573 |
Free-Float capitalization (USD) |
2 833 752 488 |
Avg. Exchange 20 sessions (EUR) |
15 142 321 |
Avg. Exchange 20 sessions (USD) |
16 222 757 |
Average Daily Capital Traded |
0,29% |
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
|