Market Closed -
Euronext Bruxelles
11:35:07 2024-04-26 am EDT
|
5-day change
|
1st Jan Change
|
79.9
EUR
|
+1.40%
|
|
+0.63%
|
-7.31%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,278
|
1,492
|
2,144
|
1,094
|
1,579
|
1,602
|
-
|
-
|
Enterprise Value (EV)
1 |
1,278
|
2,026
|
2,797
|
1,959
|
2,343
|
2,608
|
2,843
|
2,974
|
P/E ratio
|
-
|
9.56
x
|
9.36
x
|
5.39
x
|
13.3
x
|
10.6
x
|
8.45
x
|
13.8
x
|
Yield
|
3.14%
|
3.04%
|
2.29%
|
4.95%
|
4.34%
|
4.55%
|
4.8%
|
5.24%
|
Capitalization / Revenue
|
19.6
x
|
21.4
x
|
28.4
x
|
12.1
x
|
14.8
x
|
13
x
|
11.1
x
|
9.86
x
|
EV / Revenue
|
19.6
x
|
29.1
x
|
37
x
|
21.6
x
|
21.9
x
|
21.1
x
|
19.7
x
|
18.3
x
|
EV / EBITDA
|
-
|
14.5
x
|
36
x
|
21.4
x
|
22.7
x
|
21.6
x
|
20.3
x
|
17.9
x
|
EV / FCF
|
-
|
-93.2
x
|
-
|
-7.05
x
|
91.4
x
|
-17.2
x
|
-24.2
x
|
-
|
FCF Yield
|
-
|
-1.07%
|
-
|
-14.2%
|
1.09%
|
-5.81%
|
-4.13%
|
-
|
Price to Book
|
1.88
x
|
1.83
x
|
2.11
x
|
0.92
x
|
1.14
x
|
1.08
x
|
1.02
x
|
0.92
x
|
Nbr of stocks (in thousands)
|
15,783
|
16,024
|
16,215
|
16,423
|
18,319
|
20,045
|
-
|
-
|
Reference price
2 |
81.00
|
93.10
|
132.2
|
66.60
|
86.20
|
79.90
|
79.90
|
79.90
|
Announcement Date
|
2/13/20
|
2/11/21
|
2/10/22
|
2/9/23
|
2/7/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
65.06
|
69.6
|
75.57
|
90.73
|
107
|
123.6
|
144.3
|
162.4
|
EBITDA
1 |
-
|
139.6
|
77.62
|
91.45
|
103.1
|
120.8
|
140.3
|
166.4
|
EBIT
1 |
61.71
|
67.64
|
77.28
|
91.02
|
102.8
|
117.2
|
135
|
157.8
|
Operating Margin
|
94.85%
|
97.18%
|
102.25%
|
100.32%
|
96.06%
|
94.79%
|
93.54%
|
97.17%
|
Earnings before Tax (EBT)
1 |
108.8
|
155.9
|
254.5
|
224.4
|
82.6
|
94
|
109.2
|
121.4
|
Net income
1 |
-
|
155
|
226.1
|
204.5
|
118.8
|
166.8
|
197.3
|
145.6
|
Net margin
|
-
|
222.72%
|
299.21%
|
225.4%
|
111.05%
|
134.99%
|
136.7%
|
89.65%
|
EPS
2 |
-
|
9.740
|
14.12
|
12.36
|
6.460
|
7.530
|
9.460
|
5.790
|
Free Cash Flow
1 |
-
|
-21.74
|
-
|
-277.9
|
25.64
|
-151.6
|
-117.5
|
-
|
FCF margin
|
-
|
-31.24%
|
-
|
-306.31%
|
23.96%
|
-122.67%
|
-81.4%
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
24.86%
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
21.58%
|
-
|
-
|
-
|
Dividend per Share
2 |
2.540
|
2.830
|
3.030
|
3.300
|
3.740
|
3.635
|
3.838
|
4.186
|
Announcement Date
|
2/13/20
|
2/11/21
|
2/10/22
|
2/9/23
|
2/7/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022 Q1
|
---|
Net sales
1 |
20.69
|
EBITDA
|
-
|
EBIT
1 |
19.14
|
Operating Margin
|
92.53%
|
Earnings before Tax (EBT)
1 |
85.32
|
Net income
|
-
|
Net margin
|
-
|
EPS
2 |
4.860
|
Dividend per Share
|
-
|
Announcement Date
|
5/12/22
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
535
|
653
|
865
|
764
|
1,006
|
1,241
|
1,372
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
3.829
x
|
8.418
x
|
9.46
x
|
7.409
x
|
8.328
x
|
8.85
x
|
8.245
x
|
Free Cash Flow
1 |
-
|
-21.7
|
-
|
-278
|
25.6
|
-152
|
-118
|
-
|
ROE (net income / shareholders' equity)
|
19.5%
|
20.7%
|
24.7%
|
5.86%
|
8.44%
|
6.4%
|
7%
|
6.65%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
3.32%
|
3.78%
|
3.5%
|
3.3%
|
3.2%
|
Assets
1 |
-
|
-
|
-
|
6,160
|
3,143
|
4,767
|
5,980
|
4,548
|
Book Value Per Share
2 |
43.10
|
50.90
|
62.60
|
72.30
|
75.70
|
73.90
|
78.60
|
86.80
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
98.7
|
164
|
362
|
86.3
|
251
|
233
|
218
|
Capex / Sales
|
-
|
141.81%
|
216.87%
|
399.46%
|
80.7%
|
203.1%
|
161.42%
|
134.28%
|
Announcement Date
|
2/13/20
|
2/11/21
|
2/10/22
|
2/9/23
|
2/7/24
|
-
|
-
|
-
|
Last Close Price
79.9
EUR Average target price
89.29
EUR Spread / Average Target +11.75% Consensus |
1st Jan change
|
Capi.
|
---|
| -7.31% | 1.71B | | -6.46% | 46.25B | | -8.31% | 20.33B | | -3.56% | 13.07B | | +16.05% | 11.53B | | -4.85% | 9.68B | | -0.83% | 8.48B | | -14.19% | 8.38B | | +1.38% | 7.63B | | -18.42% | 5.53B |
Other Commercial REITs
|