|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
| Capitalization1 |
3 720 | 3 579 | 5 236 | 8 896 | 8 896 | - |
| Entreprise Value (EV)1 |
3 766 | 3 635 | 5 964 | 12 534 | 12 794 | 12 832 |
| P/E ratio |
29,4x | 25,4x | 37,6x | 53,2x | 47,1x | 35,5x |
| Yield |
3,06% | 3,54% | 1,51% | 3,27% | 3,41% | 4,20% |
| Capitalization / Revenue |
10,4x | 9,46x | 13,2x | 13,2x | 11,2x | 10,2x |
| EV / Revenue |
10,6x | 9,61x | 15,1x | 18,5x | 16,1x | 14,8x |
| EV / EBITDA |
19,6x | 16,9x | 17,0x | 21,4x | 18,1x | 16,2x |
| Price to Book |
2,45x | 2,31x | 3,36x | 1,99x | 2,01x | 2,03x |
| Nbr of stocks (in thousands) |
600 000 | 600 000 | 599 778 | 960 200 | 960 200 | - |
| Reference price (EUR) |
6,20 | 5,97 | 8,73 | 9,27 | 9,27 | 9,27 |
| Last update |
03/04/2018 | 02/18/2019 | 03/05/2020 | 12/17/2020 | 12/17/2020 | 12/17/2020 |
|
1 EUR in Million Estimates
|
|
| Income Statement Evolution | |
|
|
|
| Annual Income Statement Data |
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
| Net sales1 |
357 | 378 | 395 | 676 | 796 | 868 |
| EBITDA1 |
192 | 215 | 350 | 587 | 709 | 791 |
| Operating profit (EBIT)1 |
179 | 200 | 220 | 295 | 355 | 422 |
| Operating Margin |
50,3% | 52,9% | 55,6% | 43,7% | 44,6% | 48,6% |
| Pre-Tax Profit (EBT)1 |
176 | 196 | 196 | 215 | 262 | 322 |
| Net income1 |
127 | 141 | 139 | 163 | 188 | 252 |
| Net margin |
35,5% | 37,2% | 35,2% | 24,1% | 23,6% | 29,0% |
| EPS2 |
0,21 | 0,24 | 0,23 | 0,17 | 0,20 | 0,26 |
| Dividend per Share2 |
0,19 | 0,21 | 0,13 | 0,30 | 0,32 | 0,39 |
| Last update |
03/04/2018 | 02/18/2019 | 03/05/2020 | 12/28/2020 | 12/28/2020 | 12/28/2020 |
|
1 EUR in Million 2 EUR Estimates
|
|
|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
| Net Debt1 |
45,7 | 56,4 | 727 | 3 638 | 3 898 | 3 936 |
| Net Cash position1 |
- | - | - | - | - | - |
| Leverage (Debt / EBITDA) |
0,24x | 0,26x | 2,08x | 6,20x | 5,50x | 4,98x |
| Free Cash Flow1 |
59,0 | 99,8 | 94,0 | 224 | 125 | 325 |
| ROE (Net Profit / Equities) |
8,43% | 9,17% | 8,96% | 6,87% | 7,48% | 10,4% |
| Shareholders' equity1 |
1 503 | 1 535 | 1 555 | 2 374 | 2 512 | 2 422 |
| ROA (Net Profit / Asset) |
7,07% | 7,52% | 6,16% | 2,25% | 1,67% | 2,25% |
| Assets1 |
1 792 | 1 872 | 2 263 | 7 250 | 11 221 | 11 202 |
| Book Value Per Share2 |
2,53 | 2,58 | 2,60 | 4,67 | 4,62 | 4,56 |
| Cash Flow per Share2 |
0,19 | 0,27 | 0,51 | 0,51 | 0,50 | 0,68 |
| Capex1 |
55,4 | 62,2 | 211 | 103 | 164 | 188 |
| Capex / Sales |
15,5% | 16,4% | 53,3% | 15,2% | 20,6% | 21,6% |
| Last update |
03/04/2018 | 02/18/2019 | 03/05/2020 | 12/15/2020 | 12/28/2020 | 12/28/2020 |
|
1 EUR in Million 2 EUR Estimates
|
|
|
|
|
|
Financial data source
© 2021 S&P Global Market Intelligence
|
|
|
Exclusive: Vodafone, Telecom Italia offer rivals access to some sites to ease EU concerns ? document |
Capitalization (EUR) 8 896 253 000 Capitalization (USD) 10 755 958 167 Net sales (EUR) 395 396 240 Net sales (USD) 477 437 006 Sales / Employee (EUR) 1 996 951 Sales / Employee (USD) 2 411 298 Free-Float capitalization (EUR) 2 993 856 022 Free-Float capitalization (USD) 3 619 702 602 Avg. Exchange 20 sessions (EUR) 15 963 485 Avg. Exchange 20 sessions (USD) 19 275 748 Average Daily Capital Traded 0,18%
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Evolution Valeur d'Entreprise / EBITDA
|
Canada
Deutschland
España
France
Italia
Schweiz (DE)
United Kingdom
Report
