Real-time
Euronext Amsterdam
03:00:06 2024-04-30 am EDT
|
5-day change
|
1st Jan Change
|
9.25
EUR
|
0.00%
|
|
0.00%
|
+9.47%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
210
|
3,902
|
3,478
|
3,915
|
-
|
-
|
Enterprise Value (EV)
1 |
210
|
5,992
|
5,758
|
6,209
|
6,002
|
6,084
|
P/E ratio
|
-
|
-31.6
x
|
-
|
17.5
x
|
13.8
x
|
15.2
x
|
Yield
|
-
|
-
|
4.14%
|
3.19%
|
3.62%
|
3.35%
|
Capitalization / Revenue
|
0.06
x
|
0.96
x
|
0.81
x
|
0.82
x
|
0.77
x
|
0.71
x
|
EV / Revenue
|
0.06
x
|
1.48
x
|
1.33
x
|
1.3
x
|
1.17
x
|
1.1
x
|
EV / EBITDA
|
-
|
8.94
x
|
7.82
x
|
7.95
x
|
7.09
x
|
6.88
x
|
EV / FCF
|
-
|
15.3
x
|
13.3
x
|
16.6
x
|
12.9
x
|
-
|
FCF Yield
|
-
|
6.52%
|
7.5%
|
6.04%
|
7.75%
|
-
|
Price to Book
|
-
|
241
x
|
-
|
18.9
x
|
10.1
x
|
11.6
x
|
Nbr of stocks (in thousands)
|
21,000
|
411,658
|
411,648
|
423,248
|
-
|
-
|
Reference price
2 |
10.00
|
9.478
|
8.450
|
9.250
|
9.250
|
9.250
|
Announcement Date
|
7/1/22
|
3/16/23
|
3/7/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,497
|
4,047
|
4,318
|
4,766
|
5,111
|
5,520
|
EBITDA
1 |
-
|
670.2
|
736.7
|
781.3
|
846.5
|
884.8
|
EBIT
1 |
-
|
393.4
|
601.3
|
634
|
702
|
-
|
Operating Margin
|
-
|
9.72%
|
13.93%
|
13.3%
|
13.73%
|
-
|
Earnings before Tax (EBT)
|
-
|
-4.2
|
151.8
|
-
|
-
|
-
|
Net income
1 |
-
|
-81.1
|
60.8
|
219.2
|
276.8
|
249.5
|
Net margin
|
-
|
-2%
|
1.41%
|
4.6%
|
5.41%
|
4.52%
|
EPS
2 |
-
|
-0.3000
|
-
|
0.5300
|
0.6700
|
0.6100
|
Free Cash Flow
1 |
-
|
390.5
|
432.1
|
374.8
|
465.3
|
-
|
FCF margin
|
-
|
9.65%
|
10.01%
|
7.86%
|
9.1%
|
-
|
FCF Conversion (EBITDA)
|
-
|
58.27%
|
58.65%
|
47.97%
|
54.97%
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
710.69%
|
170.95%
|
168.13%
|
-
|
Dividend per Share
2 |
-
|
-
|
0.3500
|
0.2950
|
0.3350
|
0.3100
|
Announcement Date
|
7/1/22
|
3/16/23
|
3/7/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
2,091
|
2,280
|
2,294
|
2,087
|
2,169
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
3.12
x
|
3.095
x
|
2.936
x
|
2.466
x
|
2.451
x
|
Free Cash Flow
1 |
-
|
391
|
432
|
375
|
465
|
-
|
ROE (net income / shareholders' equity)
|
-
|
-
|
272%
|
186%
|
105%
|
81.7%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
-
|
0.0400
|
-
|
0.4900
|
0.9200
|
0.8000
|
Cash Flow per Share
|
-
|
1.540
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
68.1
|
84.9
|
93.3
|
100
|
107
|
Capex / Sales
|
-
|
1.68%
|
1.97%
|
1.96%
|
1.96%
|
1.94%
|
Announcement Date
|
7/1/22
|
3/16/23
|
3/7/24
|
-
|
-
|
-
|
Last Close Price
9.25
EUR Average target price
10.17
EUR Spread / Average Target +9.91% Consensus |
1st Jan change
|
Capi.
|
---|
| +9.47% | 4.19B | | +11.46% | 7.99B | | -6.15% | 6.11B | | +10.84% | 5.74B | | +3.37% | 4.5B | | +18.04% | 3.87B | | +1.23% | 3.2B | | +13.87% | 2.8B | | +44.97% | 2.2B | | +2.17% | 1.91B |
Movie, TV Production & Distribution
|