Market Closed -
Nasdaq
04:00:00 2024-06-10 pm EDT
|
5-day change
|
1st Jan Change
|
84.61
USD
|
+1.32%
|
|
+1.18%
|
+11.49%
|
Fiscal Period: February |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
3,409
|
5,995
|
2,942
|
3,495
|
4,624
|
5,111
|
-
|
-
|
Enterprise Value (EV)
1 |
3,320
|
5,935
|
2,696
|
3,285
|
4,624
|
4,815
|
4,680
|
4,537
|
P/E ratio
|
25
x
|
24.9
x
|
19.2
x
|
34.2
x
|
25.7
x
|
25.6
x
|
23.1
x
|
22.7
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
2.42
x
|
3.31
x
|
1.68
x
|
1.91
x
|
2.2
x
|
2.25
x
|
2.03
x
|
1.86
x
|
EV / Revenue
|
2.36
x
|
3.28
x
|
1.54
x
|
1.8
x
|
2.2
x
|
2.12
x
|
1.86
x
|
1.65
x
|
EV / EBITDA
|
16.9
x
|
19.4
x
|
11.4
x
|
19.5
x
|
16.8
x
|
16.1
x
|
14.1
x
|
12.5
x
|
EV / FCF
|
117
x
|
17.9
x
|
268
x
|
-
|
-
|
34.1
x
|
29.8
x
|
21.9
x
|
FCF Yield
|
0.85%
|
5.57%
|
0.37%
|
-
|
-
|
2.94%
|
3.36%
|
4.56%
|
Price to Book
|
3.19
x
|
4.49
x
|
2.27
x
|
-
|
-
|
3.15
x
|
2.87
x
|
2.52
x
|
Nbr of stocks (in thousands)
|
63,662
|
65,418
|
63,125
|
62,239
|
61,592
|
61,207
|
-
|
-
|
Reference price
2 |
53.54
|
91.64
|
46.61
|
56.15
|
75.07
|
83.51
|
83.51
|
83.51
|
Announcement Date
|
3/19/20
|
3/18/21
|
3/23/22
|
3/22/23
|
3/20/24
|
-
|
-
|
-
|
Fiscal Period: February |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
1,408
|
1,809
|
1,753
|
1,827
|
2,103
|
2,271
|
2,516
|
2,753
|
EBITDA
1 |
196
|
306.5
|
237.3
|
168.9
|
275.2
|
298.9
|
332.8
|
363.3
|
EBIT
1 |
171.9
|
277.3
|
204.2
|
130.9
|
227.8
|
254.5
|
284.9
|
311.6
|
Operating Margin
|
12.21%
|
15.33%
|
11.65%
|
7.17%
|
10.83%
|
11.21%
|
11.32%
|
11.32%
|
Earnings before Tax (EBT)
1 |
172.7
|
277.8
|
204.4
|
133.9
|
242.5
|
269.1
|
296.4
|
307.9
|
Net income
1 |
141.1
|
242.7
|
157.5
|
102.8
|
181.4
|
201.1
|
222.2
|
-
|
Net margin
|
10.02%
|
13.42%
|
8.98%
|
5.63%
|
8.63%
|
8.85%
|
8.83%
|
-
|
EPS
2 |
2.140
|
3.680
|
2.430
|
1.640
|
2.920
|
3.259
|
3.621
|
3.684
|
Free Cash Flow
1 |
28.36
|
330.7
|
10.04
|
-
|
-
|
141.4
|
157.2
|
207
|
FCF margin
|
2.01%
|
18.28%
|
0.57%
|
-
|
-
|
6.23%
|
6.25%
|
7.52%
|
FCF Conversion (EBITDA)
|
14.47%
|
107.91%
|
4.23%
|
-
|
-
|
47.3%
|
47.26%
|
56.97%
|
FCF Conversion (Net income)
|
20.1%
|
136.27%
|
6.38%
|
-
|
-
|
70.33%
|
70.78%
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/19/20
|
3/18/21
|
3/23/22
|
3/22/23
|
3/20/24
|
-
|
-
|
-
|
Fiscal Period: February |
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
2026 Q1
|
2026 Q2
|
---|
Net sales
1 |
501.1
|
406.7
|
452.5
|
418.1
|
549.8
|
459.2
|
514.5
|
480
|
648.9
|
508.8
|
559.5
|
521.4
|
680.9
|
565.2
|
630.7
|
EBITDA
1 |
66.14
|
26.24
|
25.93
|
39.48
|
77.22
|
49.48
|
63.97
|
51.12
|
110.6
|
69.43
|
70.8
|
53.66
|
107.6
|
72.07
|
81.86
|
EBIT
1 |
57.35
|
17.14
|
16.54
|
29.53
|
67.7
|
38.54
|
52.54
|
39.07
|
97.65
|
56.5
|
60.02
|
42.67
|
95.63
|
61.33
|
69.44
|
Operating Margin
|
11.44%
|
4.22%
|
3.66%
|
7.06%
|
12.31%
|
8.39%
|
10.21%
|
8.14%
|
15.05%
|
11.1%
|
10.73%
|
8.18%
|
14.05%
|
10.85%
|
11.01%
|
Earnings before Tax (EBT)
1 |
57.35
|
17.04
|
16.67
|
30.4
|
69.78
|
41.21
|
55.94
|
43.05
|
102.3
|
60.8
|
61.53
|
45.93
|
99.66
|
64.7
|
71.4
|
Net income
1 |
44.73
|
12.52
|
14.1
|
23.08
|
53.09
|
30.98
|
42.18
|
31.8
|
76.48
|
46.34
|
46.54
|
33.69
|
75.12
|
50.03
|
54.23
|
Net margin
|
8.93%
|
3.08%
|
3.12%
|
5.52%
|
9.66%
|
6.75%
|
8.2%
|
6.62%
|
11.78%
|
9.11%
|
8.32%
|
6.46%
|
11.03%
|
8.85%
|
8.6%
|
EPS
2 |
0.7100
|
0.2000
|
0.2200
|
0.3700
|
0.8500
|
0.5000
|
0.6800
|
0.5100
|
1.230
|
0.7500
|
0.7670
|
0.5565
|
1.204
|
0.7891
|
0.8787
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/23/22
|
6/8/22
|
9/1/22
|
12/7/22
|
3/22/23
|
6/7/23
|
8/31/23
|
12/6/23
|
3/20/24
|
6/5/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: February |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
89.2
|
60
|
246
|
209
|
-
|
296
|
432
|
574
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
28.4
|
331
|
10
|
-
|
-
|
141
|
157
|
207
|
ROE (net income / shareholders' equity)
|
14.1%
|
17.4%
|
11.7%
|
7.76%
|
-
|
12.7%
|
12.9%
|
12.5%
|
ROA (Net income/ Total Assets)
|
10.2%
|
-
|
7.69%
|
5.12%
|
-
|
8.5%
|
8.9%
|
9.4%
|
Assets
1 |
1,377
|
-
|
2,048
|
2,008
|
-
|
2,365
|
2,496
|
-
|
Book Value Per Share
2 |
16.80
|
20.40
|
20.50
|
-
|
-
|
26.50
|
29.10
|
33.20
|
Cash Flow per Share
2 |
1.600
|
5.480
|
0.6900
|
-
|
-
|
4.060
|
-
|
-
|
Capex
1 |
77
|
30.5
|
35
|
-
|
-
|
106
|
60.6
|
63.7
|
Capex / Sales
|
5.47%
|
1.69%
|
2%
|
-
|
-
|
4.68%
|
2.41%
|
2.31%
|
Announcement Date
|
3/19/20
|
3/18/21
|
3/23/22
|
3/22/23
|
3/20/24
|
-
|
-
|
-
|
Last Close Price
83.51
USD Average target price
98
USD Spread / Average Target +17.35% Consensus |
1st Jan change
|
Capi.
|
---|
| +11.49% | 5.11B | | +28.52% | 375B | | -12.55% | 59.65B | | -6.08% | 27.84B | | +32.74% | 25.67B | | +16.29% | 14.94B | | +33.83% | 11.74B | | +4.63% | 8.27B | | -12.80% | 6.29B | | -8.60% | 3.44B |
Other Discount Stores
|