Real-time Estimate
Cboe BZX
09:37:20 2024-06-10 am EDT
|
5-day change
|
1st Jan Change
|
41.55
USD
|
+0.34%
|
|
-0.72%
|
+16.03%
|
Fiscal Period: January |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
2,508
|
2,682
|
2,811
|
2,525
|
3,526
|
3,867
|
-
|
-
|
Enterprise Value (EV)
1 |
2,075
|
2,112
|
2,605
|
2,142
|
3,526
|
3,316
|
3,141
|
2,885
|
P/E ratio
|
15.3
x
|
2,743
x
|
9.18
x
|
16.1
x
|
12.5
x
|
11.5
x
|
10.4
x
|
10
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.63
x
|
0.78
x
|
0.62
x
|
0.53
x
|
0.68
x
|
0.71
x
|
0.67
x
|
0.65
x
|
EV / Revenue
|
0.52
x
|
0.61
x
|
0.57
x
|
0.45
x
|
0.68
x
|
0.61
x
|
0.54
x
|
0.48
x
|
EV / EBITDA
|
5.57
x
|
12.7
x
|
5.07
x
|
6.51
x
|
7.08
x
|
6
x
|
5.23
x
|
4.58
x
|
EV / FCF
|
36.7
x
|
16.7
x
|
26.9
x
|
-37.7
x
|
-
|
20.7
x
|
13.6
x
|
-
|
FCF Yield
|
2.72%
|
5.99%
|
3.72%
|
-2.65%
|
-
|
4.83%
|
7.35%
|
-
|
Price to Book
|
1.76
x
|
1.82
x
|
1.59
x
|
1.41
x
|
1.67
x
|
1.39
x
|
1.35
x
|
1.17
x
|
Nbr of stocks (in thousands)
|
97,975
|
97,786
|
97,884
|
92,176
|
92,784
|
93,379
|
-
|
-
|
Reference price
2 |
25.60
|
27.43
|
28.72
|
27.39
|
38.00
|
41.41
|
41.41
|
41.41
|
Announcement Date
|
3/3/20
|
3/2/21
|
3/1/22
|
2/28/23
|
2/27/24
|
-
|
-
|
-
|
Fiscal Period: January |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
3,984
|
3,450
|
4,549
|
4,795
|
5,153
|
5,480
|
5,794
|
5,953
|
EBITDA
1 |
372.7
|
166.4
|
514.2
|
329
|
497.7
|
552.6
|
600.5
|
630.5
|
EBIT
1 |
260.4
|
62.68
|
408.6
|
226.6
|
395.2
|
434.8
|
476.8
|
494.7
|
Operating Margin
|
6.54%
|
1.82%
|
8.98%
|
4.73%
|
7.67%
|
7.94%
|
8.23%
|
8.31%
|
Earnings before Tax (EBT)
1 |
239.7
|
3.513
|
404.6
|
221.3
|
381.6
|
448.6
|
482.9
|
506.2
|
Net income
1 |
168.1
|
1.236
|
310.6
|
159.7
|
287.7
|
337.1
|
366.9
|
377.8
|
Net margin
|
4.22%
|
0.04%
|
6.83%
|
3.33%
|
5.58%
|
6.15%
|
6.33%
|
6.35%
|
EPS
2 |
1.670
|
0.0100
|
3.130
|
1.700
|
3.050
|
3.609
|
3.983
|
4.129
|
Free Cash Flow
1 |
56.46
|
126.6
|
96.89
|
-56.78
|
-
|
160
|
231
|
-
|
FCF margin
|
1.42%
|
3.67%
|
2.13%
|
-1.18%
|
-
|
2.92%
|
3.99%
|
-
|
FCF Conversion (EBITDA)
|
15.15%
|
76.04%
|
18.84%
|
-
|
-
|
28.96%
|
38.47%
|
-
|
FCF Conversion (Net income)
|
33.59%
|
10,240.45%
|
31.19%
|
-
|
-
|
47.47%
|
62.96%
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/3/20
|
3/2/21
|
3/1/22
|
2/28/23
|
2/27/24
|
-
|
-
|
-
|
Fiscal Period: January |
2022 Q3
|
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
|
---|
Net sales
1 |
1,131
|
1,332
|
1,052
|
1,183
|
1,175
|
1,385
|
1,114
|
1,272
|
1,281
|
1,486
|
1,201
|
1,342
|
1,355
|
1,590
|
1,291
|
EBITDA
1 |
142.7
|
81
|
72.94
|
111.5
|
82.46
|
62.06
|
95.26
|
155.7
|
136.8
|
108.5
|
102.4
|
145.4
|
157
|
135
|
147.1
|
EBIT
1 |
115.9
|
53.31
|
46.24
|
85.82
|
57.32
|
37.25
|
71.38
|
132.1
|
109
|
81.32
|
79.22
|
120.3
|
127.6
|
107.2
|
91.17
|
Operating Margin
|
10.24%
|
4%
|
4.4%
|
7.25%
|
4.88%
|
2.69%
|
6.41%
|
10.38%
|
8.51%
|
5.47%
|
6.6%
|
8.97%
|
9.42%
|
6.75%
|
7.06%
|
Earnings before Tax (EBT)
1 |
115.4
|
51.88
|
44.25
|
83.56
|
52.3
|
41.18
|
72.4
|
135.5
|
109.7
|
64.02
|
80.87
|
123.8
|
131.8
|
108.8
|
89.87
|
Net income
1 |
88.86
|
40.95
|
31.53
|
59.47
|
37.23
|
31.46
|
52.82
|
104.1
|
83.01
|
47.75
|
61.76
|
92.56
|
99.13
|
83.29
|
70.61
|
Net margin
|
7.85%
|
3.07%
|
3%
|
5.03%
|
3.17%
|
2.27%
|
4.74%
|
8.18%
|
6.48%
|
3.21%
|
5.14%
|
6.9%
|
7.32%
|
5.24%
|
5.47%
|
EPS
2 |
0.8900
|
0.4100
|
0.3300
|
0.6400
|
0.4000
|
0.3400
|
0.5600
|
1.100
|
0.8800
|
0.5000
|
0.6500
|
0.9969
|
1.057
|
0.9023
|
0.7494
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/22/21
|
3/1/22
|
5/24/22
|
8/23/22
|
11/21/22
|
2/28/23
|
5/23/23
|
8/22/23
|
11/21/23
|
2/27/24
|
5/21/24
|
-
|
-
|
-
|
-
|
Fiscal Period: January |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
433
|
570
|
207
|
383
|
-
|
551
|
726
|
982
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
56.5
|
127
|
96.9
|
-56.8
|
-
|
160
|
231
|
-
|
ROE (net income / shareholders' equity)
|
13.4%
|
0.08%
|
19.3%
|
9.03%
|
-
|
14.7%
|
13.7%
|
12.6%
|
ROA (Net income/ Total Assets)
|
7.22%
|
1.23%
|
8.47%
|
4.27%
|
-
|
7.68%
|
7.88%
|
7.1%
|
Assets
1 |
2,329
|
100.3
|
3,669
|
3,737
|
-
|
4,391
|
4,658
|
5,321
|
Book Value Per Share
2 |
14.60
|
15.10
|
18.10
|
19.40
|
22.80
|
29.90
|
30.70
|
35.30
|
Cash Flow per Share
2 |
2.720
|
2.900
|
3.620
|
1.520
|
-
|
5.500
|
5.560
|
-
|
Capex
1 |
217
|
159
|
262
|
200
|
-
|
209
|
240
|
274
|
Capex / Sales
|
5.46%
|
4.62%
|
5.77%
|
4.16%
|
-
|
3.82%
|
4.14%
|
4.61%
|
Announcement Date
|
3/3/20
|
3/2/21
|
3/1/22
|
2/28/23
|
2/27/24
|
-
|
-
|
-
|
Last Close Price
41.41
USD Average target price
44.68
USD Spread / Average Target +7.89% Consensus |
1st Jan change
|
Capi.
|
---|
| +16.03% | 3.87B | | +18.58% | 80.47B | | +4.25% | 48.38B | | -18.05% | 43.47B | | +4.80% | 28.6B | | +17.86% | 14.47B | | +13.35% | 14.15B | | +17.85% | 9.97B | | +21.81% | 9.55B | | +98.58% | 8.95B |
Other Apparel & Accessories Retailers
|