|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
| Capitalization1 |
52 155 | 51 281 | 71 884 | 89 773 | 89 773 | - |
| Entreprise Value (EV)1 |
89 565 | 92 381 | 117 059 | 138 986 | 141 040 | 144 739 |
| P/E ratio |
13,9x | 12,6x | 15,0x | 18,5x | 16,6x | 15,5x |
| Yield |
4,62% | 5,55% | 4,52% | 4,00% | 4,29% | 4,56% |
| Capitalization / Revenue |
0,70x | 0,68x | 0,89x | 1,14x | 1,10x | 1,07x |
| EV / Revenue |
1,20x | 1,22x | 1,46x | 1,77x | 1,73x | 1,73x |
| EV / EBITDA |
5,76x | 5,72x | 6,54x | 7,77x | 7,53x | 7,39x |
| Price to Book |
1,50x | 1,62x | 2,41x | 2,84x | 2,70x | 2,58x |
| Nbr of stocks (in thousands) |
10 166 680 | 10 166 680 | 10 164 612 | 10 163 411 | 10 163 411 | - |
| Reference price (EUR) |
5,13 | 5,04 | 7,07 | 8,83 | 8,83 | 8,83 |
| Last update |
03/22/2018 | 03/21/2019 | 03/19/2020 | 01/15/2021 | 01/15/2021 | 01/15/2021 |
|
1 EUR in Million Estimates
|
|
| Income Statement Evolution | |
|
|
|
| Annual Income Statement Data |
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
| Net sales1 |
74 639 | 75 672 | 80 327 | 78 521 | 81 359 | 83 782 |
| EBITDA1 |
15 555 | 16 158 | 17 905 | 17 886 | 18 740 | 19 580 |
| Operating profit (EBIT)1 |
9 792 | 9 900 | 6 878 | 11 033 | 11 967 | 12 502 |
| Operating Margin |
13,1% | 13,1% | 8,56% | 14,1% | 14,7% | 14,9% |
| Pre-Tax Profit (EBT)1 |
7 211 | 8 201 | 4 312 | 8 526 | 9 609 | 10 238 |
| Net income1 |
3 779 | 4 789 | 2 174 | 4 873 | 5 441 | 5 836 |
| Net margin |
5,06% | 6,33% | 2,71% | 6,21% | 6,69% | 6,97% |
| EPS2 |
0,37 | 0,40 | 0,47 | 0,48 | 0,53 | 0,57 |
| Dividend per Share2 |
0,24 | 0,28 | 0,32 | 0,35 | 0,38 | 0,40 |
| Last update |
03/22/2018 | 03/21/2019 | 03/19/2020 | 01/15/2021 | 01/15/2021 | 01/15/2021 |
|
1 EUR in Million 2 EUR Estimates
|
|
|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
| Net Debt1 |
37 410 | 41 100 | 45 175 | 49 213 | 51 267 | 54 966 |
| Net Cash position1 |
- | - | - | - | - | - |
| Leverage (Debt / EBITDA) |
2,41x | 2,54x | 2,52x | 2,75x | 2,74x | 2,81x |
| Free Cash Flow1 |
1 626 | 3 300 | 1 700 | 563 | 2 614 | 1 884 |
| ROE (Net Profit / Equities) |
10,9% | 14,4% | 15,4% | 15,8% | 16,2% | 16,5% |
| Shareholders' equity1 |
34 797 | 33 257 | 14 160 | 30 800 | 33 571 | 35 330 |
| ROA (Net Profit / Asset) |
2,43% | 2,98% | 2,83% | 2,96% | 3,10% | 3,24% |
| Assets1 |
155 514 | 160 532 | 76 811 | 164 897 | 175 563 | 180 004 |
| Book Value Per Share2 |
3,42 | 3,12 | 2,93 | 3,11 | 3,27 | 3,43 |
| Cash Flow per Share2 |
0,99 | 1,09 | 1,09 | 1,10 | 1,28 | 1,32 |
| Capex1 |
8 499 | 8 530 | 10 000 | 9 962 | 10 855 | 12 213 |
| Capex / Sales |
11,4% | 11,3% | 12,4% | 12,7% | 13,3% | 14,6% |
| Last update |
03/22/2018 | 03/21/2019 | 03/19/2020 | 01/15/2021 | 01/15/2021 | 01/15/2021 |
|
1 EUR in Million 2 EUR Estimates
|
|
|
|
|
|
Financial data source
© 2021 S&P Global Market Intelligence
|
|
|
Exclusive: Abu Dhabi wealth fund in talks with KKR over Italian grid deal - sources |
Capitalization (EUR) 89 773 407 543 Capitalization (USD) 109 040 941 993 Net sales (EUR) 80 327 000 000 Net sales (USD) 97 149 080 340 Number of employees 66 735 Sales / Employee (EUR) 1 203 671 Sales / Employee (USD) 1 455 744 Free-Float capitalization (EUR) 68 577 750 772 Free-Float capitalization (USD) 83 296 187 019 Avg. Exchange 20 sessions (EUR) 229 165 388 Avg. Exchange 20 sessions (USD) 277 157 204 Average Daily Capital Traded 0,26%
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
