Real-time Estimate
Cboe BZX
01:38:14 2024-06-10 pm EDT
|
5-day change
|
1st Jan Change
|
31.2
USD
|
-1.52%
|
|
-3.85%
|
+18.62%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
562.3
|
854
|
713
|
379.9
|
463.4
|
558.3
|
-
|
Enterprise Value (EV)
1 |
751.3
|
1,102
|
713
|
379.9
|
463.4
|
558.3
|
558.3
|
P/E ratio
|
41.4
x
|
26.7
x
|
15
x
|
33.8
x
|
13.1
x
|
12
x
|
10.7
x
|
Yield
|
0.63%
|
0.45%
|
0.58%
|
-
|
0.99%
|
-
|
-
|
Capitalization / Revenue
|
1.55
x
|
2.11
x
|
1.6
x
|
0.92
x
|
1.14
x
|
1.43
x
|
1.39
x
|
EV / Revenue
|
1.55
x
|
2.11
x
|
1.6
x
|
0.92
x
|
1.14
x
|
1.43
x
|
1.39
x
|
EV / EBITDA
|
8.35
x
|
9.46
x
|
6.6
x
|
3.89
x
|
4.86
x
|
5.68
x
|
5.35
x
|
EV / FCF
|
17.1
x
|
22.7
x
|
11.5
x
|
16.8
x
|
7.57
x
|
9.38
x
|
9.88
x
|
FCF Yield
|
5.86%
|
4.4%
|
8.7%
|
5.95%
|
13.2%
|
10.7%
|
10.1%
|
Price to Book
|
-
|
6.72
x
|
-
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
19,662
|
19,164
|
18,873
|
17,564
|
17,605
|
17,622
|
-
|
Reference price
2 |
28.60
|
44.56
|
37.78
|
21.63
|
26.32
|
31.68
|
31.68
|
Announcement Date
|
2/26/20
|
2/10/21
|
2/22/22
|
2/24/23
|
2/28/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
362
|
405.1
|
445.5
|
415
|
405.4
|
389.4
|
402.6
|
EBITDA
1 |
67.34
|
90.24
|
108.1
|
97.6
|
95.3
|
98.26
|
104.3
|
EBIT
1 |
50.95
|
82.46
|
94.28
|
75.51
|
82.58
|
81.34
|
90.07
|
Operating Margin
|
14.08%
|
20.36%
|
21.16%
|
18.2%
|
20.37%
|
20.89%
|
22.37%
|
Earnings before Tax (EBT)
1 |
15.82
|
43.06
|
65.3
|
16.01
|
61.68
|
69.11
|
78.92
|
Net income
1 |
13.77
|
33.04
|
52.06
|
11.64
|
38.46
|
52.46
|
59.97
|
Net margin
|
3.81%
|
8.16%
|
11.69%
|
2.8%
|
9.49%
|
13.47%
|
14.9%
|
EPS
2 |
0.6900
|
1.670
|
2.520
|
0.6400
|
2.010
|
2.645
|
2.970
|
Free Cash Flow
1 |
32.98
|
37.54
|
62.06
|
22.59
|
61.17
|
59.5
|
56.5
|
FCF margin
|
9.11%
|
9.27%
|
13.93%
|
5.44%
|
15.09%
|
15.28%
|
14.03%
|
FCF Conversion (EBITDA)
|
48.98%
|
41.61%
|
57.42%
|
23.14%
|
64.19%
|
60.55%
|
54.19%
|
FCF Conversion (Net income)
|
239.44%
|
113.63%
|
119.21%
|
194.04%
|
159.05%
|
113.42%
|
94.21%
|
Dividend per Share
|
0.1800
|
0.2000
|
0.2200
|
-
|
0.2600
|
-
|
-
|
Announcement Date
|
2/26/20
|
2/10/21
|
2/22/22
|
2/24/23
|
2/28/24
|
-
|
-
|
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 |
105.3
|
100.9
|
102.9
|
107.8
|
103.4
|
101
|
105.6
|
101.7
|
97.12
|
97.06
|
96.14
|
97.57
|
98.65
|
98.7
|
100.3
|
EBITDA
1 |
23.79
|
25.25
|
24.73
|
24.51
|
23.11
|
20.78
|
25.28
|
24.4
|
24.83
|
25.27
|
24.07
|
24.8
|
25.26
|
24.9
|
25.8
|
EBIT
1 |
20.64
|
22.46
|
21.6
|
19.82
|
18.32
|
18
|
21.43
|
20.24
|
23.95
|
19.27
|
19.9
|
20.85
|
21.31
|
21
|
21.9
|
Operating Margin
|
19.61%
|
22.26%
|
20.98%
|
18.39%
|
17.72%
|
17.83%
|
20.29%
|
19.89%
|
24.66%
|
19.85%
|
20.7%
|
21.37%
|
21.6%
|
21.28%
|
21.83%
|
Earnings before Tax (EBT)
1 |
14.14
|
14.11
|
6.775
|
15.09
|
-19.97
|
9.81
|
13.05
|
14.63
|
24.19
|
15.91
|
16.25
|
18.1
|
18.86
|
19
|
19.9
|
Net income
1 |
11.45
|
11
|
5.424
|
11.54
|
-16.32
|
7.597
|
9.925
|
10.83
|
10.11
|
12.01
|
12.38
|
13.77
|
14.3
|
14.2
|
14.9
|
Net margin
|
10.88%
|
10.9%
|
5.27%
|
10.7%
|
-15.78%
|
7.53%
|
9.4%
|
10.65%
|
10.41%
|
12.37%
|
12.88%
|
14.12%
|
14.5%
|
14.39%
|
14.86%
|
EPS
2 |
0.5700
|
0.5500
|
0.3000
|
0.6000
|
-0.9300
|
0.4100
|
0.5300
|
0.5800
|
0.5300
|
0.6300
|
0.6350
|
0.6900
|
0.7100
|
0.7000
|
0.7400
|
Dividend per Share
|
0.0550
|
0.0600
|
0.0600
|
0.0600
|
-
|
0.0650
|
0.0650
|
0.0650
|
0.0650
|
0.0700
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/22/22
|
4/27/22
|
7/27/22
|
10/26/22
|
2/24/23
|
5/3/23
|
8/2/23
|
11/8/23
|
2/28/24
|
5/2/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
189
|
248
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.806
x
|
2.751
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
33
|
37.5
|
62.1
|
22.6
|
61.2
|
59.5
|
56.5
|
ROE (net income / shareholders' equity)
|
39.4%
|
27.1%
|
-
|
-
|
-
|
-
|
-
|
ROA (Net income/ Total Assets)
|
9.48%
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
145.2
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
|
-
|
6.630
|
-
|
-
|
-
|
-
|
-
|
Cash Flow per Share
|
-
|
2.210
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
4.82
|
6.14
|
6.16
|
7.69
|
5.71
|
15.2
|
13
|
Capex / Sales
|
1.33%
|
1.51%
|
1.38%
|
1.85%
|
1.41%
|
3.91%
|
3.23%
|
Announcement Date
|
2/26/20
|
2/10/21
|
2/22/22
|
2/24/23
|
2/28/24
|
-
|
-
|
Last Close Price
31.68
USD Average target price
42.5
USD Spread / Average Target +34.15% Consensus |
1st Jan change
|
Capi.
|
---|
| +18.62% | 558M | | +9.97% | 161B | | +9.60% | 21.5B | | +30.77% | 6.68B | | +84.64% | 2.39B | | -4.48% | 1.8B | | -5.76% | 1.67B | | -30.53% | 1.16B | | 0.00% | 649M | | -24.70% | 404M |
Other Tobacco
|