Real-time Estimate
Cboe BZX
10:31:06 2024-06-10 am EDT
|
5-day change
|
1st Jan Change
|
13.58
USD
|
-1.16%
|
|
-2.66%
|
+20.46%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
379.1
|
285.4
|
301.6
|
377.7
|
386.8
|
472.1
|
-
|
Enterprise Value (EV)
1 |
379.1
|
285.4
|
301.6
|
377.7
|
386.8
|
472.1
|
472.1
|
P/E ratio
|
11.8
x
|
9.51
x
|
10.4
x
|
10.9
x
|
8.95
x
|
11.6
x
|
11.2
x
|
Yield
|
2.52%
|
3.82%
|
3.63%
|
2.9%
|
-
|
2.47%
|
2.77%
|
Capitalization / Revenue
|
4.56
x
|
3.34
x
|
3.78
x
|
4.19
x
|
3.65
x
|
4.5
x
|
4.36
x
|
EV / Revenue
|
4.56
x
|
3.34
x
|
3.78
x
|
4.19
x
|
3.65
x
|
4.5
x
|
4.36
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.74
x
|
1.19
x
|
1.19
x
|
1.53
x
|
1.35
x
|
1.5
x
|
1.37
x
|
Nbr of stocks (in thousands)
|
34,061
|
34,101
|
34,190
|
34,246
|
34,291
|
34,362
|
-
|
Reference price
2 |
11.13
|
8.370
|
8.820
|
11.03
|
11.28
|
13.74
|
13.74
|
Announcement Date
|
1/23/20
|
1/28/21
|
1/27/22
|
1/26/23
|
1/25/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
83.22
|
85.51
|
79.76
|
90.16
|
105.9
|
105
|
108.2
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
38.99
|
39.79
|
33.67
|
41.94
|
54.3
|
52.57
|
53.96
|
Operating Margin
|
46.85%
|
46.53%
|
42.22%
|
46.51%
|
51.28%
|
50.07%
|
49.85%
|
Earnings before Tax (EBT)
1 |
39.44
|
36.79
|
35.72
|
43.06
|
53.75
|
50.56
|
52.41
|
Net income
1 |
31.98
|
30.16
|
29.01
|
34.73
|
43.22
|
40.73
|
42.04
|
Net margin
|
38.43%
|
35.28%
|
36.37%
|
38.52%
|
40.82%
|
38.79%
|
38.83%
|
EPS
2 |
0.9400
|
0.8800
|
0.8500
|
1.010
|
1.260
|
1.185
|
1.225
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.2800
|
0.3200
|
0.3200
|
0.3200
|
-
|
0.3400
|
0.3800
|
Announcement Date
|
1/23/20
|
1/28/21
|
1/27/22
|
1/26/23
|
1/25/24
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
18.17
|
17.63
|
19.97
|
24.66
|
27.9
|
27.14
|
25.76
|
26.86
|
26.12
|
25.39
|
26.1
|
26.7
|
26.81
|
26.64
|
26.54
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
6.835
|
5.891
|
8.061
|
12.53
|
15.45
|
14.98
|
13.09
|
14.07
|
12.16
|
12.14
|
12.96
|
13.48
|
13.7
|
12.95
|
12.89
|
Operating Margin
|
37.61%
|
33.41%
|
40.36%
|
50.82%
|
55.39%
|
55.18%
|
50.8%
|
52.39%
|
46.55%
|
47.83%
|
49.66%
|
50.47%
|
51.09%
|
48.62%
|
48.56%
|
Earnings before Tax (EBT)
1 |
7.585
|
7.391
|
8.061
|
12.53
|
15.08
|
14.98
|
12.79
|
14.22
|
11.76
|
12.14
|
12.48
|
12.85
|
13.1
|
12.23
|
12.14
|
Net income
1 |
6.216
|
6
|
6.568
|
10.04
|
12.12
|
12
|
10.31
|
11.41
|
9.495
|
9.793
|
10.02
|
10.31
|
10.54
|
9.844
|
9.771
|
Net margin
|
34.21%
|
34.03%
|
32.88%
|
40.73%
|
43.43%
|
44.22%
|
40.03%
|
42.49%
|
36.34%
|
38.57%
|
38.38%
|
38.61%
|
39.32%
|
36.95%
|
36.82%
|
EPS
2 |
0.1800
|
0.1800
|
0.1900
|
0.2900
|
0.3500
|
0.3500
|
0.3000
|
0.3300
|
0.2800
|
0.2900
|
0.2900
|
0.3000
|
0.3050
|
0.2900
|
0.2800
|
Dividend per Share
2 |
0.0800
|
0.0800
|
0.0800
|
0.0800
|
0.0800
|
0.0800
|
0.0800
|
-
|
-
|
-
|
0.0850
|
0.0850
|
0.0850
|
0.0900
|
0.0900
|
Announcement Date
|
1/27/22
|
4/28/22
|
7/28/22
|
10/27/22
|
1/26/23
|
4/27/23
|
7/27/23
|
10/26/23
|
1/25/24
|
4/25/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
15.7%
|
13.2%
|
11.7%
|
14.2%
|
16.4%
|
13.7%
|
12.8%
|
ROA (Net income/ Total Assets)
|
1.59%
|
1.27%
|
1.02%
|
1.21%
|
1.6%
|
1.53%
|
1.53%
|
Assets
1 |
2,011
|
2,375
|
2,845
|
2,870
|
2,701
|
2,671
|
2,747
|
Book Value Per Share
2 |
6.380
|
7.010
|
7.410
|
7.200
|
8.350
|
9.170
|
10.00
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/23/20
|
1/28/21
|
1/27/22
|
1/26/23
|
1/25/24
|
-
|
-
|
Last Close Price
13.74
USD Average target price
15
USD Spread / Average Target +9.17% Consensus |
1st Jan change
|
Capi.
|
---|
| +20.46% | 472M | | +17.81% | 574B | | +17.54% | 311B | | +15.71% | 254B | | +17.34% | 203B | | +21.72% | 184B | | +27.18% | 172B | | +9.00% | 163B | | +8.91% | 150B | | -8.66% | 143B |
Other Banks
|