Real-time
Euronext Paris
05:28:43 2024-05-02 am EDT
|
5-day change
|
1st Jan Change
|
102.8
EUR
|
-1.01%
|
|
-1.58%
|
+22.38%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
9,518
|
10,004
|
14,760
|
14,964
|
21,042
|
25,978
|
-
|
-
|
Enterprise Value (EV)
1 |
12,231
|
10,837
|
14,836
|
14,330
|
20,133
|
24,020
|
23,280
|
21,485
|
P/E ratio
|
11.2
x
|
17.1
x
|
14.5
x
|
12.3
x
|
16.2
x
|
17.2
x
|
16.3
x
|
15.4
x
|
Yield
|
5.7%
|
4.91%
|
4.05%
|
4.88%
|
4.05%
|
3.42%
|
3.6%
|
3.78%
|
Capitalization / Revenue
|
0.97
x
|
1.03
x
|
1.41
x
|
1.19
x
|
1.61
x
|
1.88
x
|
1.8
x
|
1.73
x
|
EV / Revenue
|
1.25
x
|
1.12
x
|
1.41
x
|
1.14
x
|
1.54
x
|
1.74
x
|
1.61
x
|
1.43
x
|
EV / EBITDA
|
5.45
x
|
5.02
x
|
6.4
x
|
5.12
x
|
7.08
x
|
7.97
x
|
7.34
x
|
6.48
x
|
EV / FCF
|
7.43
x
|
4.84
x
|
8.98
x
|
6.46
x
|
10.8
x
|
12.1
x
|
11
x
|
9.62
x
|
FCF Yield
|
13.5%
|
20.6%
|
11.1%
|
15.5%
|
9.28%
|
8.27%
|
9.06%
|
10.4%
|
Price to Book
|
1.29
x
|
1.39
x
|
1.72
x
|
1.51
x
|
2.15
x
|
2.45
x
|
2.24
x
|
2.06
x
|
Nbr of stocks (in thousands)
|
235,820
|
245,432
|
249,332
|
251,832
|
250,502
|
250,152
|
-
|
-
|
Reference price
2 |
40.36
|
40.76
|
59.20
|
59.42
|
84.00
|
103.8
|
103.8
|
103.8
|
Announcement Date
|
2/6/20
|
2/3/21
|
2/3/22
|
2/2/23
|
2/8/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
9,800
|
9,712
|
10,487
|
12,572
|
13,099
|
13,813
|
14,454
|
15,027
|
EBITDA
1 |
2,245
|
2,158
|
2,317
|
2,801
|
2,845
|
3,015
|
3,171
|
3,317
|
EBIT
1 |
1,659
|
1,558
|
1,840
|
2,266
|
2,363
|
2,493
|
2,630
|
2,761
|
Operating Margin
|
16.93%
|
16.04%
|
17.55%
|
18.02%
|
18.04%
|
18.05%
|
18.2%
|
18.37%
|
Earnings before Tax (EBT)
1 |
1,154
|
768
|
1,343
|
1,648
|
1,731
|
2,040
|
2,176
|
2,213
|
Net income
1 |
841
|
576
|
1,027
|
1,222
|
1,312
|
1,527
|
1,641
|
1,737
|
Net margin
|
8.58%
|
5.93%
|
9.79%
|
9.72%
|
10.02%
|
11.05%
|
11.35%
|
11.56%
|
EPS
2 |
3.590
|
2.380
|
4.080
|
4.820
|
5.170
|
6.048
|
6.365
|
6.736
|
Free Cash Flow
1 |
1,647
|
2,237
|
1,653
|
2,219
|
1,868
|
1,986
|
2,109
|
2,234
|
FCF margin
|
16.81%
|
23.03%
|
15.76%
|
17.65%
|
14.26%
|
14.38%
|
14.59%
|
14.86%
|
FCF Conversion (EBITDA)
|
73.36%
|
103.66%
|
71.34%
|
79.22%
|
65.66%
|
65.86%
|
66.52%
|
67.33%
|
FCF Conversion (Net income)
|
195.84%
|
388.37%
|
160.95%
|
181.59%
|
142.38%
|
130.05%
|
128.53%
|
128.6%
|
Dividend per Share
2 |
2.300
|
2.000
|
2.400
|
2.900
|
3.400
|
3.553
|
3.743
|
3.929
|
Announcement Date
|
2/6/20
|
2/3/21
|
2/3/22
|
2/2/23
|
2/8/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
---|
Net sales
1 |
5,448
|
4,774
|
4,938
|
4,931
|
2,621
|
5,556
|
2,800
|
3,073
|
5,873
|
3,237
|
3,462
|
6,699
|
3,079
|
3,239
|
6,318
|
3,241
|
3,540
|
6,781
|
3,230
|
3,449
|
6,646
|
3,420
|
3,725
|
7,142
|
EBITDA
|
-
|
-
|
-
|
1,077
|
-
|
1,292
|
-
|
-
|
1,287
|
-
|
-
|
1,514
|
-
|
-
|
-
|
-
|
-
|
1,510
|
-
|
-
|
1,439
|
-
|
-
|
1,618
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,248
|
-
|
-
|
1,093
|
-
|
-
|
1,270
|
-
|
-
|
1,158
|
-
|
-
|
1,338
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
18.63%
|
-
|
-
|
17.3%
|
-
|
-
|
18.73%
|
-
|
-
|
17.42%
|
-
|
-
|
18.73%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
543
|
-
|
800
|
-
|
-
|
717
|
-
|
-
|
931
|
-
|
-
|
-
|
-
|
-
|
901
|
-
|
-
|
992.1
|
-
|
-
|
1,107
|
Net income
|
-
|
-
|
-
|
414
|
-
|
613
|
-
|
-
|
537
|
-
|
-
|
685
|
-
|
-
|
-
|
-
|
-
|
689
|
-
|
-
|
750.1
|
-
|
-
|
829.7
|
Net margin
|
-
|
-
|
-
|
8.4%
|
-
|
11.03%
|
-
|
-
|
9.14%
|
-
|
-
|
10.23%
|
-
|
-
|
-
|
-
|
-
|
10.16%
|
-
|
-
|
11.29%
|
-
|
-
|
11.62%
|
EPS
|
-
|
-
|
-
|
1.670
|
-
|
2.410
|
-
|
-
|
2.130
|
-
|
-
|
2.690
|
-
|
-
|
-
|
-
|
-
|
2.710
|
-
|
-
|
2.950
|
-
|
-
|
3.230
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/6/20
|
7/23/20
|
2/3/21
|
7/22/21
|
10/14/21
|
2/3/22
|
4/14/22
|
7/21/22
|
7/21/22
|
10/18/22
|
2/2/23
|
2/2/23
|
4/20/23
|
7/20/23
|
7/20/23
|
10/12/23
|
2/8/24
|
2/8/24
|
4/11/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,713
|
833
|
76
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
634
|
909
|
1,958
|
2,698
|
4,493
|
Leverage (Debt/EBITDA)
|
1.208
x
|
0.386
x
|
0.0328
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1,647
|
2,237
|
1,653
|
2,219
|
1,868
|
1,986
|
2,109
|
2,234
|
ROE (net income / shareholders' equity)
|
16.7%
|
14.2%
|
13%
|
13.4%
|
18.2%
|
18.1%
|
17.7%
|
17.3%
|
ROA (Net income/ Total Assets)
|
2.82%
|
1.83%
|
3.26%
|
3.56%
|
4.87%
|
3.53%
|
4.07%
|
4.14%
|
Assets
1 |
29,869
|
31,410
|
31,503
|
34,372
|
26,958
|
43,250
|
40,276
|
41,956
|
Book Value Per Share
2 |
31.20
|
29.20
|
34.40
|
39.20
|
39.10
|
42.40
|
46.30
|
50.50
|
Cash Flow per Share
2 |
8.230
|
7.930
|
7.120
|
9.530
|
8.060
|
9.190
|
9.600
|
9.670
|
Capex
1 |
232
|
167
|
139
|
198
|
180
|
204
|
219
|
230
|
Capex / Sales
|
2.37%
|
1.72%
|
1.33%
|
1.57%
|
1.37%
|
1.48%
|
1.52%
|
1.53%
|
Announcement Date
|
2/6/20
|
2/3/21
|
2/3/22
|
2/2/23
|
2/8/24
|
-
|
-
|
-
|
Last Close Price
103.8
EUR Average target price
108.6
EUR Spread / Average Target +4.60% Consensus |
1st Jan change
|
Capi.
|
---|
| +22.44% | 27.75B | | +8.25% | 18.34B | | +2.85% | 12.97B | | -6.56% | 11.51B | | +7.14% | 10.81B | | +9.45% | 4.47B | | -11.04% | 3.8B | | +35.86% | 3.38B | | +6.45% | 3.16B | | -8.77% | 3.1B |
Other Advertising & Marketing
|