|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Capitalization1 |
2 232 | 1 709 | 2 096 | 1 661 | 2 268 | 1 753 | - | - |
Enterprise Value (EV)1 |
2 389 | 2 036 | 2 397 | 2 006 | 2 549 | 2 014 | 1 985 | 1 950 |
P/E ratio |
25,7x | 15,7x | 17,0x | 51,3x | 24,1x | 16,3x | 14,2x | 11,4x |
Yield |
2,27% | 3,44% | 3,01% | 2,53% | 2,70% | 3,99% | 4,31% | 4,82% |
Capitalization / Revenue |
1,50x | 1,05x | 1,41x | 1,29x | 1,49x | 1,08x | 1,02x | 0,95x |
EV / Revenue |
1,61x | 1,25x | 1,61x | 1,56x | 1,67x | 1,24x | 1,15x | 1,06x |
EV / EBITDA |
14,1x | 9,58x | 11,5x | 11,5x | 10,9x | 7,87x | 7,12x | 6,00x |
Price to Book |
3,75x | 2,64x | 2,97x | 2,49x | 3,17x | 2,28x | 2,11x | 1,88x |
Nbr of stocks (in thousands) |
42 165 | 41 995 | 42 007 | 41 999 | 40 864 | 41 178 | - | - |
Reference price (EUR) |
52,9 | 40,7 | 49,9 | 39,5 | 55,5 | 42,6 | 42,6 | 42,6 |
Announcement Date |
03/06/2018 | 03/05/2019 | 03/05/2020 | 03/09/2021 | 03/08/2022 | - | - | - |
1 EUR in Million |
|
|
Income Statement Evolution (Annual data) |
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net sales1 |
1 484 | 1 631 | 1 490 | 1 289 | 1 524 | 1 620 | 1 721 | 1 842 |
EBITDA1 |
169 | 212 | 209 | 174 | 233 | 256 | 279 | 325 |
Operating profit (EBIT)1 |
108 | 144 | 122 | 81,9 | 137 | 187 | 227 | 256 |
Operating Margin |
7,28% | 8,84% | 8,22% | 6,35% | 8,98% | 11,6% | 13,2% | 13,9% |
Pre-Tax Profit (EBT)1 |
109 | 138 | 89,3 | 62,9 | 129 | 171 | 196 | 215 |
Net income1 |
87,3 | 109 | 114 | 47,5 | 95,2 | 116 | 134 | 159 |
Net margin |
5,88% | 6,67% | 7,65% | 3,68% | 6,25% | 7,17% | 7,77% | 8,66% |
EPS2 |
2,06 | 2,59 | 2,94 | 0,77 | 2,30 | 2,62 | 2,99 | 3,74 |
Dividend per Share2 |
1,20 | 1,40 | 1,50 | 1,00 | 1,50 | 1,70 | 1,83 | 2,05 |
Announcement Date |
03/06/2018 | 03/05/2019 | 03/05/2020 | 03/09/2021 | 03/08/2022 | - | - | - |
1 EUR in Million 2 EUR |
|
|
Income Statement Evolution (Quarterly data) |
|
Fiscal Period: December
|
2017 S2 |
2018 S1 |
2018 S2 |
2019 S1 |
2019 S2 |
2020 S1 |
2021 S1 |
2021 S2 |
Net sales1 |
759 | 813 | 818 | 753 | 736 | 679 | 726 | 798 |
EBITDA |
- | - | - | - | - | - | - | - |
Operating profit (EBIT) |
- | - | - | - | - | - | - | - |
Operating Margin |
- | - | - | - | - | - | - | - |
Pre-Tax Profit (EBT) |
- | - | - | - | - | - | - | - |
Net income |
- | - | - | - | - | - | - | - |
Net margin |
- | - | - | - | - | - | - | - |
EPS |
- | 1,29 | - | - | - | - | - | - |
Dividend per Share |
- | - | - | - | - | - | - | - |
Announcement Date |
03/06/2018 | 08/14/2018 | 03/05/2019 | 08/13/2019 | 03/05/2020 | 08/11/2020 | 08/17/2021 | 03/08/2022 |
1 EUR in Million |
|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Debt1 |
157 | 327 | 301 | 345 | 281 | 262 | 233 | 197 |
Net Cash position1 |
- | - | - | - | - | - | - | - |
Leverage (Debt / EBITDA) |
0,93x | 1,54x | 1,44x | 1,98x | 1,21x | 1,02x | 0,84x | 0,61x |
Free Cash Flow1 |
115 | 50,6 | 110 | 117 | 125 | 82,0 | 119 | 159 |
ROE (Net Profit / Equities) |
16,5% | 17,5% | 15,6% | 6,95% | 13,8% | 11,8% | 12,9% | 18,0% |
Shareholders' equity1 |
528 | 620 | 731 | 683 | 692 | 985 | 1 037 | 886 |
ROA (Net Profit / Asset) |
- | - | - | 2,98% | - | - | - | - |
Assets1 |
- | - | - | 1 592 | - | - | - | - |
Book Value Per Share2 |
14,1 | 15,4 | 16,8 | 15,9 | 17,5 | 18,7 | 20,2 | 22,6 |
Cash Flow per Share2 |
3,76 | 3,00 | 4,33 | 4,50 | 4,81 | 4,97 | 5,46 | 5,84 |
Capex1 |
44,1 | 76,1 | 71,8 | 70,7 | 74,2 | 96,2 | 98,1 | 88,5 |
Capex / Sales |
2,97% | 4,67% | 4,82% | 5,48% | 4,87% | 5,93% | 5,70% | 4,80% |
Announcement Date |
03/06/2018 | 03/05/2019 | 03/05/2020 | 03/09/2021 | 03/08/2022 | - | - | - |
1 EUR in Million 2 EUR |
|
| |
|
Capitalization (EUR) |
1 752 516 272 |
Capitalization (USD) |
1 823 258 710 |
Net sales (EUR) |
1 523 773 000 |
Net sales (USD) |
1 585 281 939 |
Number of employees |
5 784 |
Sales / Employee (EUR) |
263 446 |
Sales / Employee (USD) |
274 081 |
Free-Float |
85,1% |
Free-Float capitalization (EUR) |
1 491 963 246 |
Free-Float capitalization (USD) |
1 552 188 146 |
Avg. Exchange 20 sessions (EUR) |
2 925 142 |
Avg. Exchange 20 sessions (USD) |
3 043 219 |
Average Daily Capital Traded |
0,17% |
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
|