Market Closed -
BME
11:35:26 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
12.74
EUR
|
+10.02%
|
|
+10.21%
|
+27.40%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,629
|
1,289
|
1,155
|
871.6
|
1,289
|
1,643
|
-
|
-
|
Enterprise Value (EV)
1 |
2,248
|
2,030
|
1,947
|
1,732
|
2,159
|
2,456
|
2,335
|
2,206
|
P/E ratio
|
29.2
x
|
-8.13
x
|
35.2
x
|
17.8
x
|
62.5
x
|
21
x
|
18
x
|
17.6
x
|
Yield
|
1.93%
|
1.66%
|
1.86%
|
2.49%
|
-
|
0.31%
|
1.05%
|
0.86%
|
Capitalization / Revenue
|
0.92
x
|
0.83
x
|
0.65
x
|
0.43
x
|
0.63
x
|
0.77
x
|
0.74
x
|
0.69
x
|
EV / Revenue
|
1.26
x
|
1.3
x
|
1.1
x
|
0.85
x
|
1.05
x
|
1.15
x
|
1.05
x
|
0.93
x
|
EV / EBITDA
|
7.58
x
|
9.3
x
|
6.81
x
|
5.31
x
|
6.43
x
|
6.98
x
|
5.95
x
|
5.5
x
|
EV / FCF
|
12.7
x
|
8.96
x
|
15.6
x
|
9.47
x
|
8.83
x
|
12.6
x
|
11.8
x
|
9.47
x
|
FCF Yield
|
7.9%
|
11.2%
|
6.4%
|
10.6%
|
11.3%
|
7.93%
|
8.5%
|
10.6%
|
Price to Book
|
2.1
x
|
2.2
x
|
1.87
x
|
1.45
x
|
2.4
x
|
2.73
x
|
2.67
x
|
2.85
x
|
Nbr of stocks (in thousands)
|
142,925
|
142,901
|
142,860
|
135,868
|
128,927
|
128,927
|
-
|
-
|
Reference price
2 |
11.40
|
9.020
|
8.085
|
6.415
|
10.00
|
12.74
|
12.74
|
12.74
|
Announcement Date
|
2/25/20
|
2/23/21
|
2/28/22
|
2/27/23
|
2/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,778
|
1,558
|
1,777
|
2,050
|
2,058
|
2,131
|
2,232
|
2,371
|
EBITDA
1 |
296.5
|
218.4
|
286
|
326.5
|
336.1
|
352
|
392.4
|
401
|
EBIT
1 |
197.1
|
118.4
|
175.2
|
202
|
211.5
|
239.9
|
251.5
|
257.3
|
Operating Margin
|
11.09%
|
7.6%
|
9.86%
|
9.85%
|
10.28%
|
11.26%
|
11.27%
|
10.85%
|
Earnings before Tax (EBT)
1 |
106.9
|
-142.3
|
75.62
|
91.5
|
68.2
|
128.2
|
-
|
-
|
Net income
1 |
55.7
|
-158.2
|
32.24
|
48.6
|
20.2
|
72.48
|
91.32
|
93.69
|
Net margin
|
3.13%
|
-10.16%
|
1.81%
|
2.37%
|
0.98%
|
3.4%
|
4.09%
|
3.95%
|
EPS
2 |
0.3900
|
-1.110
|
0.2300
|
0.3600
|
0.1600
|
0.6064
|
0.7077
|
0.7257
|
Free Cash Flow
1 |
177.6
|
226.7
|
124.5
|
182.9
|
244.5
|
194.6
|
198.6
|
233
|
FCF margin
|
9.99%
|
14.56%
|
7.01%
|
8.92%
|
11.88%
|
9.13%
|
8.9%
|
9.83%
|
FCF Conversion (EBITDA)
|
59.89%
|
103.81%
|
43.54%
|
56.02%
|
72.75%
|
55.3%
|
50.6%
|
58.11%
|
FCF Conversion (Net income)
|
318.82%
|
-
|
386.18%
|
376.33%
|
1,210.51%
|
268.57%
|
217.42%
|
248.7%
|
Dividend per Share
2 |
0.2200
|
0.1500
|
0.1500
|
0.1600
|
-
|
0.0394
|
0.1333
|
0.1100
|
Announcement Date
|
2/25/20
|
2/23/21
|
2/28/22
|
2/27/23
|
2/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q4
|
2023 S1
|
2024 Q1
|
---|
Net sales
1 |
741.2
|
816.4
|
843
|
463.2
|
470.6
|
933.8
|
464.4
|
522.3
|
986.7
|
531
|
1,001
|
490
|
EBITDA
|
-
|
-
|
-
|
74.1
|
-
|
-
|
70.4
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
34.5
|
83.9
|
80.32
|
46.5
|
48.38
|
94.88
|
41.5
|
55.63
|
97.13
|
54.2
|
106.3
|
-
|
Operating Margin
|
4.65%
|
10.28%
|
9.53%
|
10.04%
|
10.28%
|
10.16%
|
8.94%
|
10.65%
|
9.84%
|
10.21%
|
10.62%
|
-
|
Earnings before Tax (EBT)
|
-173.5
|
-
|
34.34
|
23.6
|
-
|
-
|
18
|
28.3
|
-
|
-
|
-
|
-
|
Net income
|
-169.9
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-22.91%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
7/28/20
|
2/23/21
|
7/27/21
|
10/26/21
|
2/28/22
|
2/28/22
|
5/10/22
|
7/26/22
|
7/26/22
|
2/27/23
|
7/25/23
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
618
|
741
|
792
|
861
|
870
|
813
|
693
|
563
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.085
x
|
3.395
x
|
2.769
x
|
2.637
x
|
2.589
x
|
2.31
x
|
1.766
x
|
1.404
x
|
Free Cash Flow
1 |
178
|
227
|
125
|
183
|
245
|
195
|
199
|
233
|
ROE (net income / shareholders' equity)
|
14.2%
|
6.91%
|
15.5%
|
18.1%
|
19.9%
|
27.6%
|
24%
|
24%
|
ROA (Net income/ Total Assets)
|
5.21%
|
2.17%
|
4.17%
|
4.68%
|
-
|
-
|
-
|
-
|
Assets
1 |
1,069
|
-7,287
|
773
|
1,038
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
5.430
|
4.100
|
4.330
|
4.430
|
4.160
|
4.670
|
4.770
|
4.470
|
Cash Flow per Share
2 |
1.740
|
1.980
|
1.320
|
1.820
|
2.490
|
1.810
|
-
|
-
|
Capex
1 |
70.7
|
55.8
|
63.1
|
66.1
|
79.3
|
318
|
115
|
106
|
Capex / Sales
|
3.98%
|
3.58%
|
3.55%
|
3.22%
|
3.85%
|
14.9%
|
5.16%
|
4.48%
|
Announcement Date
|
2/25/20
|
2/23/21
|
2/28/22
|
2/27/23
|
2/22/24
|
-
|
-
|
-
|
Last Close Price
12.74
EUR Average target price
11.32
EUR Spread / Average Target -11.11% Consensus |
1st Jan change
|
Capi.
|
---|
| +27.40% | 1.75B | | +10.55% | 67.6B | | +11.64% | 18.21B | | +21.03% | 13.41B | | +9.40% | 13.37B | | +16.53% | 9.94B | | -32.90% | 5.74B | | -10.98% | 5.57B | | -4.09% | 4.91B | | -4.83% | 4.87B |
Other Business Support Services
|