Real-time Estimate
Tradegate
04:00:01 2024-04-30 am EDT
|
5-day change
|
1st Jan Change
|
36.4
EUR
|
0.00%
|
|
+3.10%
|
+18.28%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,673
|
3,438
|
3,539
|
3,488
|
3,647
|
4,296
|
-
|
-
|
Enterprise Value (EV)
1 |
2,519
|
2,161
|
3,539
|
3,488
|
3,647
|
4,296
|
4,296
|
4,296
|
P/E ratio
|
9.53
x
|
13.1
x
|
8.29
x
|
7.17
x
|
6.28
x
|
7.61
x
|
7.52
x
|
7.28
x
|
Yield
|
2.83%
|
3.03%
|
3%
|
3.48%
|
-
|
3.52%
|
3.74%
|
3.94%
|
Capitalization / Revenue
|
0.81
x
|
0.75
x
|
0.72
x
|
0.68
x
|
0.67
x
|
0.77
x
|
0.75
x
|
0.73
x
|
EV / Revenue
|
0.81
x
|
0.75
x
|
0.72
x
|
0.68
x
|
0.67
x
|
0.77
x
|
0.75
x
|
0.73
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.06
x
|
0.96
x
|
0.88
x
|
0.94
x
|
-
|
0.86
x
|
0.82
x
|
0.77
x
|
Nbr of stocks (in thousands)
|
117,905
|
117,957
|
117,981
|
118,023
|
118,023
|
118,023
|
-
|
-
|
Reference price
2 |
31.15
|
29.15
|
30.00
|
29.55
|
30.90
|
36.40
|
36.40
|
36.40
|
Announcement Date
|
2/27/20
|
2/25/21
|
2/25/22
|
2/24/23
|
2/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
4,548
|
4,560
|
4,882
|
5,104
|
5,422
|
5,588
|
5,740
|
5,894
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
538.2
|
339.8
|
529.4
|
608.8
|
628.1
|
715.3
|
728.3
|
748
|
Operating Margin
|
11.83%
|
7.45%
|
10.84%
|
11.93%
|
11.58%
|
12.8%
|
12.69%
|
12.69%
|
Earnings before Tax (EBT)
1 |
556.2
|
364.6
|
607.3
|
718.8
|
796
|
820.7
|
831.7
|
857.7
|
Net income
1 |
385.9
|
262.3
|
427.2
|
486.6
|
551.8
|
574
|
581
|
600.7
|
Net margin
|
8.49%
|
5.75%
|
8.75%
|
9.53%
|
10.18%
|
10.27%
|
10.12%
|
10.19%
|
EPS
2 |
3.270
|
2.220
|
3.620
|
4.120
|
4.920
|
4.781
|
4.843
|
5.003
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.8821
|
0.8821
|
0.9000
|
1.028
|
-
|
1.280
|
1.360
|
1.433
|
Announcement Date
|
2/27/20
|
2/25/21
|
2/25/22
|
2/24/23
|
2/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 S1
|
2021 Q3
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
---|
Net sales
|
2,640
|
-
|
-
|
1,247
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
304.2
|
-
|
192.3
|
174.6
|
366.9
|
-
|
320.7
|
148.9
|
-
|
Net income
1 |
219.4
|
103.9
|
132.4
|
129.8
|
262.2
|
142.1
|
228
|
100.4
|
81.3
|
Net margin
|
8.31%
|
-
|
-
|
10.41%
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
7/29/21
|
10/28/21
|
4/27/22
|
7/28/22
|
7/28/22
|
4/27/23
|
7/27/23
|
10/15/23
|
2/29/24
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
1,154
|
1,277
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
12.2%
|
7.44%
|
11.2%
|
12.4%
|
-
|
11.5%
|
11.3%
|
10.8%
|
ROA (Net income/ Total Assets)
|
2.48%
|
1.54%
|
2.4%
|
-
|
-
|
3%
|
2.9%
|
1.5%
|
Assets
1 |
15,577
|
17,022
|
17,820
|
-
|
-
|
19,135
|
20,034
|
40,044
|
Book Value Per Share
2 |
29.50
|
30.30
|
34.00
|
31.50
|
-
|
42.20
|
44.40
|
47.10
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/27/20
|
2/25/21
|
2/25/22
|
2/24/23
|
2/29/24
|
-
|
-
|
-
|
Last Close Price
36.4
EUR Average target price
49.13
EUR Spread / Average Target +34.97% Consensus |
1st Jan change
|
Capi.
|
---|
| +18.28% | 4.6B | | +10.48% | 111B | | +10.27% | 101B | | +4.76% | 97.8B | | +1.16% | 70.23B | | +9.74% | 19.6B | | -4.04% | 12.49B | | +9.92% | 11.22B | | +9.77% | 10.57B | | +20.82% | 10.07B |
Other Multiline Insurance & Brokers
|