Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
525 EUR | +0.96% | -4.55% | +11.23% |
Valuation
Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
---|---|---|---|---|---|---|
Capitalization 1 | 54.28 | 44.21 | 44.99 | 35.79 | 45.57 | 46.36 |
Enterprise Value (EV) 1 | 39.53 | 28.06 | 37.58 | 27.45 | 35.17 | 34.8 |
P/E ratio | 14.7 x | 15.1 x | 13.9 x | 12.4 x | 12.6 x | 11 x |
Yield | 5.41% | 6.63% | 6.52% | 8.06% | 7.08% | 8.02% |
Capitalization / Revenue | 3.4 x | 2.7 x | 2.68 x | 2.2 x | 2.84 x | 2.69 x |
EV / Revenue | 2.47 x | 1.71 x | 2.24 x | 1.68 x | 2.19 x | 2.02 x |
EV / EBITDA | 5.38 x | 3.84 x | 5.08 x | 4.18 x | 4.65 x | 4.1 x |
EV / FCF | 16 x | 6.87 x | 15.9 x | 12.2 x | 7.53 x | 10 x |
FCF Yield | 6.25% | 14.6% | 6.28% | 8.23% | 13.3% | 10% |
Price to Book | 1.04 x | 0.82 x | 0.95 x | 0.72 x | 0.86 x | 0.83 x |
Nbr of stocks (in thousands) | 97.8 | 97.8 | 97.8 | 97.8 | 97.8 | 97.8 |
Reference price 2 | 555.0 | 452.0 | 460.0 | 366.0 | 466.0 | 474.0 |
Announcement Date | 4/26/18 | 4/29/19 | 4/29/20 | 4/26/21 | 4/21/22 | 4/27/23 |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
---|---|---|---|---|---|---|
Net sales 1 | 15.97 | 16.4 | 16.79 | 16.3 | 16.07 | 17.23 |
EBITDA 1 | 7.35 | 7.302 | 7.402 | 6.56 | 7.568 | 8.498 |
EBIT 1 | 6.457 | 6.473 | 6.632 | 5.928 | 7.05 | 8.034 |
Operating Margin | 40.42% | 39.47% | 39.5% | 36.37% | 43.88% | 46.64% |
Earnings before Tax (EBT) 1 | 5.494 | 4.295 | 4.691 | 4.029 | 4.943 | 5.671 |
Net income 1 | 3.695 | 2.933 | 3.229 | 2.887 | 3.615 | 4.228 |
Net margin | 23.14% | 17.88% | 19.23% | 17.71% | 22.5% | 24.55% |
EPS 2 | 37.78 | 29.98 | 33.02 | 29.52 | 36.96 | 43.23 |
Free Cash Flow 1 | 2.472 | 4.083 | 2.36 | 2.259 | 4.669 | 3.481 |
FCF margin | 15.48% | 24.9% | 14.06% | 13.86% | 29.06% | 20.21% |
FCF Conversion (EBITDA) | 33.63% | 55.92% | 31.88% | 34.44% | 61.69% | 40.96% |
FCF Conversion (Net income) | 66.89% | 139.24% | 73.08% | 78.25% | 129.17% | 82.33% |
Dividend per Share 2 | 30.00 | 29.98 | 30.00 | 29.50 | 33.00 | 38.00 |
Announcement Date | 4/26/18 | 4/29/19 | 4/29/20 | 4/26/21 | 4/21/22 | 4/27/23 |
Balance Sheet Analysis
Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | - | - | - |
Net Cash position 1 | 14.7 | 16.1 | 7.41 | 8.35 | 10.4 | 11.6 |
Leverage (Debt/EBITDA) | - | - | - | - | - | - |
Free Cash Flow 1 | 2.47 | 4.08 | 2.36 | 2.26 | 4.67 | 3.48 |
ROE (net income / shareholders' equity) | 7.34% | 5.53% | 6.36% | 5.93% | 7.02% | 7.74% |
ROA (Net income/ Total Assets) | 6.44% | 6.23% | 6.71% | 6.3% | 7.21% | 7.96% |
Assets 1 | 57.4 | 47.1 | 48.12 | 45.84 | 50.11 | 53.13 |
Book Value Per Share 2 | 532.0 | 553.0 | 486.0 | 510.0 | 543.0 | 574.0 |
Cash Flow per Share 2 | 9.180 | 11.70 | 11.60 | 18.20 | 19.80 | 15.10 |
Capex 1 | 1.57 | 1.61 | 1.88 | 2.32 | 1.13 | 1.21 |
Capex / Sales | 9.81% | 9.84% | 11.19% | 14.24% | 7.05% | 7.05% |
Announcement Date | 4/26/18 | 4/29/19 | 4/29/20 | 4/26/21 | 4/21/22 | 4/27/23 |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
1st Jan change | Capi. | |
---|---|---|
+11.23% | 54.9M | |
+2.85% | 75.7B | |
+5.58% | 60.98B | |
+8.87% | 46.74B | |
+9.71% | 46.18B | |
+13.24% | 42.25B | |
+3.51% | 40.57B | |
+29.70% | 25.38B | |
-1.43% | 23.45B | |
+4.67% | 20.42B |
- Stock Market
- Equities
- DPAM Stock
- Financials Les Docks Pétroles d'Ambès