Real-time Estimate
Cboe BZX
02:43:33 2024-05-28 pm EDT
|
5-day change
|
1st Jan Change
|
14.32
USD
|
-2.62%
|
|
-2.04%
|
-21.80%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
371.5
|
279
|
366.6
|
346.2
|
289.4
|
231.2
|
-
|
Enterprise Value (EV)
1 |
371.5
|
279
|
366.6
|
346.2
|
289.4
|
231.2
|
231.2
|
P/E ratio
|
11.9
x
|
8.77
x
|
9.28
x
|
8.47
x
|
6.75
x
|
8.47
x
|
7.66
x
|
Yield
|
1.75%
|
2.51%
|
2.13%
|
2.54%
|
3.31%
|
4.42%
|
4.56%
|
Capitalization / Revenue
|
3.45
x
|
2.37
x
|
2.89
x
|
2.49
x
|
1.78
x
|
1.52
x
|
1.44
x
|
EV / Revenue
|
3.45
x
|
2.37
x
|
2.89
x
|
2.49
x
|
1.78
x
|
1.52
x
|
1.44
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.21
x
|
0.8
x
|
1.03
x
|
-
|
0.78
x
|
0.6
x
|
0.56
x
|
Nbr of stocks (in thousands)
|
15,479
|
15,914
|
15,026
|
15,727
|
15,696
|
15,727
|
-
|
Reference price
2 |
24.00
|
17.53
|
24.40
|
22.01
|
18.44
|
14.70
|
14.70
|
Announcement Date
|
2/7/20
|
2/5/21
|
2/4/22
|
2/7/23
|
2/8/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
107.5
|
117.9
|
126.9
|
139.3
|
162.7
|
151.9
|
160.9
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
40.6
|
47.24
|
48.39
|
48.79
|
55.05
|
37.78
|
41.48
|
Operating Margin
|
37.75%
|
40.07%
|
38.14%
|
35.03%
|
33.84%
|
24.87%
|
25.77%
|
Earnings before Tax (EBT)
1 |
39.56
|
37.13
|
47.56
|
47.04
|
50.61
|
33.28
|
36.72
|
Net income
1 |
33.23
|
32.19
|
40.37
|
39.25
|
41.38
|
26.57
|
29.21
|
Net margin
|
30.9%
|
27.3%
|
31.82%
|
28.18%
|
25.44%
|
17.49%
|
18.15%
|
EPS
2 |
2.010
|
2.000
|
2.630
|
2.600
|
2.730
|
1.735
|
1.920
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.4200
|
0.4400
|
0.5200
|
0.5600
|
0.6100
|
0.6500
|
0.6700
|
Announcement Date
|
2/7/20
|
2/5/21
|
2/4/22
|
2/7/23
|
2/8/24
|
-
|
-
|
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 |
30.13
|
30.58
|
29.9
|
36.17
|
42.63
|
43.67
|
40.49
|
39.63
|
38.88
|
36.88
|
37.13
|
38.22
|
39.09
|
38.44
|
39.68
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
12.96
|
10.32
|
9.524
|
13.62
|
15.33
|
16.04
|
12.58
|
12.88
|
13.56
|
9.187
|
8.64
|
9.5
|
10.06
|
9.379
|
9.877
|
Operating Margin
|
43.01%
|
33.74%
|
31.85%
|
37.65%
|
35.96%
|
36.72%
|
31.06%
|
32.49%
|
34.89%
|
24.91%
|
23.27%
|
24.85%
|
25.72%
|
24.4%
|
24.89%
|
Earnings before Tax (EBT)
1 |
12.96
|
10.02
|
9.124
|
13.32
|
14.58
|
15.42
|
11.71
|
12.25
|
11.24
|
7.195
|
7.6
|
8.768
|
9.392
|
8.262
|
8.62
|
Net income
1 |
10.93
|
8.466
|
7.701
|
11.11
|
12.09
|
12.89
|
10.03
|
10.39
|
9.293
|
6.133
|
5.962
|
6.957
|
7.448
|
6.537
|
6.848
|
Net margin
|
36.27%
|
27.69%
|
25.75%
|
30.72%
|
28.37%
|
29.51%
|
24.78%
|
26.21%
|
23.9%
|
16.63%
|
16.06%
|
18.2%
|
19.05%
|
17.01%
|
17.26%
|
EPS
2 |
0.7300
|
0.5700
|
0.5300
|
0.7200
|
0.7700
|
0.8200
|
0.6400
|
0.6600
|
0.6200
|
0.4100
|
0.3933
|
0.4517
|
0.4867
|
0.4283
|
0.4467
|
Dividend per Share
2 |
0.1400
|
0.1400
|
0.1400
|
0.1400
|
0.1400
|
0.1400
|
0.1500
|
0.1600
|
0.1600
|
-
|
0.1600
|
0.1650
|
0.1650
|
0.1650
|
0.1650
|
Announcement Date
|
2/4/22
|
4/28/22
|
7/28/22
|
10/27/22
|
2/7/23
|
4/28/23
|
7/28/23
|
10/27/23
|
2/8/24
|
4/30/24
|
-
|
-
|
-
|
-
|
-
|
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)
|
10.6%
|
9.57%
|
11.6%
|
12.5%
|
12.5%
|
7.18%
|
7.44%
|
ROA (Net income/ Total Assets)
|
1.51%
|
1.17%
|
1.34%
|
1.21%
|
1.16%
|
0.68%
|
0.72%
|
Assets
1 |
2,201
|
2,751
|
3,013
|
3,244
|
3,567
|
3,889
|
4,048
|
Book Value Per Share
2 |
19.80
|
22.00
|
23.80
|
-
|
23.70
|
24.60
|
26.20
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/7/20
|
2/5/21
|
2/4/22
|
2/7/23
|
2/8/24
|
-
|
-
|
Last Close Price
14.7
USD Average target price
16.75
USD Spread / Average Target +13.95% Consensus |
1st Jan change
|
Capi.
|
---|
| -21.80% | 231M | | +17.22% | 576B | | +16.35% | 310B | | +21.47% | 256B | | +20.54% | 210B | | +25.59% | 189B | | +29.53% | 173B | | +8.26% | 164B | | +6.87% | 149B | | -10.46% | 140B |
Other Banks
|