Real-time Estimate
Cboe BZX
02:19:39 2024-05-28 pm EDT
|
5-day change
|
1st Jan Change
|
190.1
USD
|
-0.67%
|
|
+18.61%
|
+30.64%
|
Fiscal Period: Marzo |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
491.6
|
1,375
|
1,346
|
4,389
|
10,881
|
10,708
|
-
|
-
|
Enterprise Value (EV)
1 |
584.1
|
1,444
|
1,400
|
4,334
|
10,881
|
10,754
|
10,506
|
10,193
|
P/E ratio
|
28.1
x
|
224
x
|
63
x
|
74.2
x
|
88.7
x
|
73
x
|
54.8
x
|
-
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
1.74
x
|
4.32
x
|
3.43
x
|
7.58
x
|
10.6
x
|
8.38
x
|
7.08
x
|
6.03
x
|
EV / Revenue
|
2.06
x
|
4.54
x
|
3.57
x
|
7.49
x
|
10.6
x
|
8.41
x
|
6.95
x
|
5.74
x
|
EV / EBITDA
|
9.33
x
|
23.6
x
|
18.7
x
|
37.1
x
|
46.4
x
|
36
x
|
28.6
x
|
26.3
x
|
EV / FCF
|
16.7
x
|
62.8
x
|
95.3
x
|
43.3
x
|
-
|
68.6
x
|
36.4
x
|
-
|
FCF Yield
|
5.97%
|
1.59%
|
1.05%
|
2.31%
|
-
|
1.46%
|
2.75%
|
-
|
Price to Book
|
2.03
x
|
5.13
x
|
4.21
x
|
10.8
x
|
-
|
12.7
x
|
9.85
x
|
7.97
x
|
Nbr of stocks (in thousands)
|
49,958
|
51,241
|
52,121
|
53,295
|
55,507
|
55,939
|
-
|
-
|
Reference price
2 |
9.840
|
26.83
|
25.83
|
82.35
|
196.0
|
191.4
|
191.4
|
191.4
|
Announcement Date
|
5/21/20
|
5/26/21
|
5/25/22
|
5/24/23
|
5/22/24
|
-
|
-
|
-
|
Fiscal Period: März |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
282.9
|
318.1
|
392.2
|
578.8
|
1,024
|
1,279
|
1,512
|
1,776
|
EBITDA
1 |
62.61
|
61.08
|
74.69
|
116.8
|
234.7
|
298.7
|
367.7
|
387.7
|
EBIT
1 |
42.39
|
40
|
52.28
|
100.6
|
198.3
|
262.5
|
330.4
|
365.7
|
Operating Margin
|
14.99%
|
12.57%
|
13.33%
|
17.39%
|
19.37%
|
20.53%
|
21.85%
|
20.59%
|
Earnings before Tax (EBT)
1 |
24.07
|
3.69
|
25.43
|
64.07
|
141
|
197.8
|
259.2
|
-
|
Net income
1 |
17.88
|
6.232
|
21.77
|
61.53
|
127.7
|
159.7
|
216
|
-
|
Net margin
|
6.32%
|
1.96%
|
5.55%
|
10.63%
|
12.47%
|
12.49%
|
14.29%
|
-
|
EPS
2 |
0.3500
|
0.1200
|
0.4100
|
1.110
|
2.210
|
2.623
|
3.493
|
-
|
Free Cash Flow
1 |
34.89
|
23
|
14.7
|
100.2
|
-
|
156.7
|
288.7
|
-
|
FCF margin
|
12.34%
|
7.23%
|
3.75%
|
17.3%
|
-
|
12.26%
|
19.1%
|
-
|
FCF Conversion (EBITDA)
|
55.73%
|
37.66%
|
19.68%
|
85.77%
|
-
|
52.47%
|
78.52%
|
-
|
FCF Conversion (Net income)
|
195.1%
|
369.08%
|
67.5%
|
162.78%
|
-
|
98.12%
|
133.65%
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
5/21/20
|
5/26/21
|
5/25/22
|
5/24/23
|
5/22/24
|
-
|
-
|
-
|
Fiscal Period: March |
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 |
98.12
|
105.1
|
122.6
|
122.3
|
146.5
|
187.4
|
216.3
|
215.5
|
270.9
|
321.1
|
301.1
|
290.9
|
323.3
|
369.1
|
350
|
EBITDA
1 |
21.68
|
12.81
|
31.68
|
27.25
|
36.6
|
21.24
|
74.3
|
60.42
|
59.09
|
40.93
|
80.22
|
70.9
|
75.47
|
72.27
|
98.02
|
EBIT
1 |
16
|
7.118
|
26.99
|
24.2
|
30.55
|
16.31
|
68.23
|
54.83
|
45.44
|
30.64
|
66.12
|
62.3
|
65.91
|
70.45
|
90.41
|
Operating Margin
|
16.31%
|
6.77%
|
22.01%
|
19.78%
|
20.85%
|
8.7%
|
31.54%
|
25.44%
|
16.77%
|
9.54%
|
21.96%
|
21.42%
|
20.38%
|
19.09%
|
25.83%
|
Earnings before Tax (EBT)
1 |
8.255
|
1.173
|
19.1
|
13.33
|
23.38
|
8.259
|
59.65
|
39.74
|
30.42
|
11.18
|
65.22
|
44.27
|
52.92
|
35.45
|
99
|
Net income
1 |
6.214
|
1.556
|
14.47
|
11.71
|
19.1
|
16.25
|
52.98
|
33.27
|
26.89
|
14.53
|
46.49
|
33.6
|
37.71
|
31.24
|
61.65
|
Net margin
|
6.33%
|
1.48%
|
11.8%
|
9.57%
|
13.04%
|
8.67%
|
24.49%
|
15.44%
|
9.92%
|
4.52%
|
15.44%
|
11.55%
|
11.66%
|
8.46%
|
17.61%
|
EPS
2 |
0.1200
|
0.0300
|
0.2700
|
0.2100
|
0.3400
|
0.2900
|
0.9300
|
0.5800
|
0.4600
|
0.2500
|
0.7450
|
0.6150
|
0.6333
|
0.6317
|
0.9650
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/2/22
|
5/25/22
|
8/3/22
|
11/2/22
|
2/1/23
|
5/24/23
|
8/1/23
|
11/1/23
|
2/6/24
|
5/22/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net Debt
1 |
92.5
|
68.8
|
53.5
|
-
|
-
|
46.1
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
54.3
|
-
|
-
|
201
|
515
|
Leverage (Debt/EBITDA)
|
1.477
x
|
1.126
x
|
0.7165
x
|
-
|
-
|
0.1541
x
|
-
|
-
|
Free Cash Flow
1 |
34.9
|
23
|
14.7
|
100
|
-
|
157
|
289
|
-
|
ROE (net income / shareholders' equity)
|
14.1%
|
14.4%
|
15.5%
|
25.4%
|
-
|
26.4%
|
26.1%
|
22.2%
|
ROA (Net income/ Total Assets)
|
7.28%
|
7.82%
|
9.21%
|
16.8%
|
-
|
16.6%
|
21.4%
|
-
|
Assets
1 |
245.8
|
79.66
|
236.4
|
365.3
|
-
|
962.4
|
1,008
|
-
|
Book Value Per Share
2 |
4.840
|
5.230
|
6.130
|
7.640
|
-
|
15.10
|
19.40
|
24.00
|
Cash Flow per Share
2 |
-
|
-
|
-
|
1.840
|
-
|
2.510
|
4.640
|
-
|
Capex
1 |
9.42
|
6.47
|
4.82
|
1.72
|
-
|
18.2
|
21.9
|
8.34
|
Capex / Sales
|
3.33%
|
2.04%
|
1.23%
|
0.3%
|
-
|
1.42%
|
1.44%
|
0.47%
|
Announcement Date
|
5/21/20
|
5/26/21
|
5/25/22
|
5/24/23
|
5/22/24
|
-
|
-
|
-
|
Last Close Price
191.4
USD Average target price
203.5
USD Spread / Average Target +6.33% Consensus |
1st Jan change
|
Capi.
|
---|
| +30.64% | 10.71B | | -4.42% | 20.33B | | 0.00% | 15B | | +12.62% | 10.8B | | 0.00% | 2.3B | | +709.98% | 1.93B | | -4.63% | 1.66B | | -8.70% | 1.61B | | -62.80% | 511M | | +166.92% | 427M |
Beauty Supply Shop
|