|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
| Capitalization1 |
11 455 | 7 651 | 5 750 | 6 768 | 6 768 | - |
| Entreprise Value (EV)1 |
13 172 | 9 532 | 7 371 | 8 616 | 8 234 | 8 123 |
| P/E ratio |
17,6x | 40,6x | 13,7x | 18,9x | 18,8x | 18,7x |
| Yield |
1,48% | 2,36% | 1,71% | 1,38% | 1,46% | 1,55% |
| Capitalization / Revenue |
2,72x | 1,49x | 1,11x | 1,26x | 1,22x | 1,19x |
| EV / Revenue |
3,13x | 1,86x | 1,42x | 1,60x | 1,48x | 1,43x |
| EV / EBITDA |
13,4x | 7,94x | 5,82x | 7,20x | 6,71x | 6,57x |
| Price to Book |
2,87x | 1,78x | 1,35x | 1,51x | 1,39x | 1,31x |
| Nbr of stocks (in thousands) |
199 777 | 200 298 | 196 383 | 187 231 | 187 231 | - |
| Reference price (EUR) |
57,3 | 38,2 | 29,3 | 36,2 | 36,2 | 36,2 |
| Last update |
03/21/2018 | 03/27/2019 | 03/26/2020 | 01/04/2021 | 01/04/2021 | 01/04/2021 |
|
1 EUR in Million Estimates
|
|
| Income Statement Evolution | |
|
|
|
| Annual Income Statement Data |
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
| Net sales1 |
4 206 | 5 131 | 5 194 | 5 372 | 5 556 | 5 682 |
| EBITDA1 |
980 | 1 201 | 1 266 | 1 196 | 1 228 | 1 236 |
| Operating profit (EBIT)1 |
706 | 811 | 792 | 738 | 744 | 731 |
| Operating Margin |
16,8% | 15,8% | 15,2% | 13,7% | 13,4% | 12,9% |
| Pre-Tax Profit (EBT)1 |
891 | 562 | 780 | 703 | 686 | 690 |
| Net income1 |
650 | 123 | 424 | 377 | 375 | 375 |
| Net margin |
15,5% | 2,40% | 8,16% | 7,01% | 6,75% | 6,60% |
| EPS2 |
3,25 | 0,94 | 2,13 | 1,91 | 1,92 | 1,93 |
| Dividend per Share2 |
0,85 | 0,90 | 0,50 | 0,50 | 0,53 | 0,56 |
| Last update |
03/21/2018 | 03/27/2019 | 03/26/2020 | 01/13/2021 | 01/13/2021 | 12/31/2020 |
|
1 EUR in Million 2 EUR Estimates
|
|
|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
| Net Debt1 |
1 717 | 1 881 | 1 621 | 1 847 | 1 466 | 1 355 |
| Net Cash position1 |
- | - | - | - | - | - |
| Leverage (Debt / EBITDA) |
1,75x | 1,57x | 1,28x | 1,54x | 1,19x | 1,10x |
| Free Cash Flow1 |
493 | 211 | 576 | 388 | 550 | 554 |
| ROE (Net Profit / Equities) |
25,1% | 4,56% | 9,85% | 8,56% | 7,98% | 7,45% |
| Shareholders' equity1 |
2 594 | 2 704 | 4 304 | 4 403 | 4 698 | 5 038 |
| ROA (Net Profit / Asset) |
11,1% | 2,39% | 4,91% | 4,51% | 4,63% | 4,78% |
| Assets1 |
5 840 | 5 152 | 8 630 | 8 349 | 8 109 | 7 844 |
| Book Value Per Share2 |
20,0 | 21,4 | 21,6 | 23,9 | 26,1 | 27,6 |
| Cash Flow per Share2 |
3,62 | 2,41 | 4,16 | 4,14 | 4,03 | 4,03 |
| Capex1 |
233 | 272 | 253 | 418 | 419 | 459 |
| Capex / Sales |
5,55% | 5,30% | 4,87% | 7,79% | 7,54% | 8,08% |
| Last update |
03/21/2018 | 03/27/2019 | 03/26/2020 | 01/14/2021 | 01/14/2021 | 01/14/2021 |
|
1 EUR in Million 2 EUR Estimates
|
|
|
|
|
|
Financial data source
© 2021 S&P Global Market Intelligence
|
|
Capitalization (EUR) 6 768 395 697 Capitalization (USD) 8 174 390 938 Net sales (EUR) 5 194 092 000 Net sales (USD) 6 282 773 683 Sales / Employee (EUR) 543 031 Sales / Employee (USD) 656 850 Free-Float capitalization (EUR) 3 301 899 495 Free-Float capitalization (USD) 3 987 801 322 Avg. Exchange 20 sessions (EUR) 7 336 840 Avg. Exchange 20 sessions (USD) 8 874 641 Average Daily Capital Traded 0,11%
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
