|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
| Capitalization1 |
8 947 | 5 754 | 8 834 | 14 876 | 14 876 | - |
| Entreprise Value (EV)1 |
10 343 | 8 405 | 12 079 | 17 692 | 17 433 | 17 145 |
| P/E ratio |
40,0x | 25,8x | 47,2x | 37,2x | 34,3x | 32,0x |
| Yield |
0,47% | 0,88% | 0,70% | 0,65% | 0,63% | 0,71% |
| Capitalization / Revenue |
3,01x | 1,52x | 1,94x | 2,82x | 2,65x | 2,62x |
| EV / Revenue |
3,48x | 2,22x | 2,65x | 3,36x | 3,10x | 3,03x |
| EV / EBITDA |
18,6x | 11,7x | 13,0x | 14,2x | 13,3x | 13,5x |
| Price to Book |
3,67x | 2,17x | 3,11x | 4,37x | 3,95x | 3,59x |
| Nbr of stocks (in thousands) |
176 266 | 176 498 | 178 759 | 190 794 | 190 794 | - |
| Reference price (EUR) |
50,8 | 32,6 | 49,4 | 78,0 | 78,0 | 78,0 |
| Last update |
03/06/2018 | 03/05/2019 | 03/04/2020 | 01/18/2021 | 01/18/2021 | 01/18/2021 |
|
1 EUR in Million Estimates
|
|
| Income Statement Evolution | |
|
|
|
| Annual Income Statement Data |
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
| Net sales1 |
2 971 | 3 781 | 4 563 | 5 268 | 5 616 | 5 667 |
| EBITDA1 |
557 | 720 | 931 | 1 248 | 1 309 | 1 271 |
| Operating profit (EBIT)1 |
400 | 521 | 574 | 782 | 813 | 791 |
| Operating Margin |
13,4% | 13,8% | 12,6% | 14,8% | 14,5% | 14,0% |
| Pre-Tax Profit (EBT)1 |
250 | 290 | 272 | 560 | 647 | 631 |
| Net income1 |
217 | 224 | 195 | 405 | 448 | 461 |
| Net margin |
7,30% | 5,92% | 4,28% | 7,68% | 7,98% | 8,14% |
| EPS2 |
1,27 | 1,27 | 1,05 | 2,09 | 2,28 | 2,43 |
| Dividend per Share2 |
0,24 | 0,29 | 0,35 | 0,51 | 0,49 | 0,55 |
| Last update |
03/06/2018 | 03/05/2019 | 03/04/2020 | 01/18/2021 | 01/18/2021 | 01/18/2021 |
|
1 EUR in Million 2 EUR Estimates
|
|
|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
| Net Debt1 |
1 395 | 2 651 | 3 245 | 2 816 | 2 557 | 2 268 |
| Net Cash position1 |
- | - | - | - | - | - |
| Leverage (Debt / EBITDA) |
2,51x | 3,68x | 3,49x | 2,26x | 1,95x | 1,78x |
| Free Cash Flow1 |
193 | 183 | 258 | 545 | 593 | 636 |
| ROE (Net Profit / Equities) |
14,7% | 13,9% | 7,09% | 14,1% | 12,3% | 12,4% |
| Shareholders' equity1 |
1 475 | 1 609 | 2 754 | 2 867 | 3 632 | 3 719 |
| ROA (Net Profit / Asset) |
- | - | 2,60% | 4,63% | 4,36% | 4,41% |
| Assets1 |
- | - | 7 514 | 8 740 | 10 281 | 10 451 |
| Book Value Per Share2 |
13,8 | 15,0 | 15,9 | 17,8 | 19,7 | 21,7 |
| Cash Flow per Share2 |
2,25 | 2,97 | 3,64 | 4,65 | 5,33 | 5,45 |
| Capex1 |
213 | 322 | 420 | 318 | 370 | 376 |
| Capex / Sales |
7,15% | 8,52% | 9,20% | 6,04% | 6,60% | 6,63% |
| Last update |
03/06/2018 | 03/05/2019 | 03/04/2020 | 01/18/2021 | 01/18/2021 | 01/18/2021 |
|
1 EUR in Million 2 EUR Estimates
|
|
|
|
|
|
Financial data source
© 2021 S&P Global Market Intelligence
|
|
Capitalization (EUR) 14 876 200 383 Capitalization (USD) 17 996 855 048 Net sales (EUR) 4 562 800 000 Net sales (USD) 5 526 143 964 Number of employees 48 000 Sales / Employee (EUR) 95 058 Sales / Employee (USD) 115 128 Free-Float capitalization (EUR) 9 920 283 476 Free-Float capitalization (USD) 12 001 310 762 Avg. Exchange 20 sessions (EUR) 18 533 223 Avg. Exchange 20 sessions (USD) 22 446 143 Average Daily Capital Traded 0,12%
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
