Market Closed -
Nyse
04:00:02 2024-06-07 pm EDT
|
5-day change
|
1st Jan Change
|
62.27
USD
|
-2.40%
|
|
-0.80%
|
-11.72%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
12,817
|
11,546
|
16,114
|
12,023
|
13,148
|
11,613
|
-
|
-
|
Enterprise Value (EV)
1 |
12,817
|
14,189
|
19,265
|
15,388
|
16,637
|
15,068
|
14,926
|
14,929
|
P/E ratio
|
45.7
x
|
50.7
x
|
61.3
x
|
42.2
x
|
41.7
x
|
35
x
|
34.1
x
|
31
x
|
Yield
|
1.74%
|
2.16%
|
1.65%
|
2.54%
|
2.54%
|
3.05%
|
3.24%
|
3.41%
|
Capitalization / Revenue
|
12.4
x
|
10.6
x
|
12.7
x
|
8.31
x
|
8.83
x
|
7.57
x
|
7.38
x
|
7.13
x
|
EV / Revenue
|
12.4
x
|
13
x
|
15.1
x
|
10.6
x
|
11.2
x
|
9.83
x
|
9.49
x
|
9.16
x
|
EV / EBITDA
|
25.5
x
|
27.4
x
|
32.4
x
|
23.8
x
|
25.1
x
|
21.4
x
|
20.1
x
|
19.5
x
|
EV / FCF
|
-
|
-
|
32.4
x
|
29.7
x
|
-
|
31.1
x
|
28.8
x
|
26
x
|
FCF Yield
|
-
|
-
|
3.09%
|
3.37%
|
-
|
3.21%
|
3.47%
|
3.85%
|
Price to Book
|
-
|
-
|
12.1
x
|
8.32
x
|
9.2
x
|
8.14
x
|
7.85
x
|
8.07
x
|
Nbr of stocks (in thousands)
|
182,081
|
182,225
|
183,826
|
186,111
|
186,393
|
186,496
|
-
|
-
|
Reference price
2 |
70.39
|
63.36
|
87.66
|
64.60
|
70.54
|
62.27
|
62.27
|
62.27
|
Announcement Date
|
1/27/20
|
1/25/21
|
1/24/22
|
1/30/23
|
1/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,037
|
1,091
|
1,272
|
1,447
|
1,489
|
1,534
|
1,573
|
1,630
|
EBITDA
1 |
502.6
|
517.2
|
593.9
|
647
|
662.5
|
705.6
|
740.9
|
767.1
|
EBIT
1 |
348.7
|
359.5
|
405.5
|
444.6
|
458.8
|
486.4
|
511.5
|
549.2
|
Operating Margin
|
33.62%
|
32.94%
|
31.88%
|
30.73%
|
30.8%
|
31.72%
|
32.51%
|
33.7%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
262.5
|
298.8
|
320.1
|
359.3
|
384.6
|
417.3
|
Net income
1 |
279.1
|
228.3
|
262.5
|
284.6
|
314.2
|
341.2
|
355.3
|
385.6
|
Net margin
|
26.91%
|
20.91%
|
20.64%
|
19.67%
|
21.09%
|
22.25%
|
22.58%
|
23.67%
|
EPS
2 |
1.540
|
1.250
|
1.430
|
1.530
|
1.690
|
1.778
|
1.826
|
2.007
|
Free Cash Flow
1 |
-
|
-
|
595
|
518.8
|
-
|
484.1
|
517.7
|
574.9
|
FCF margin
|
-
|
-
|
46.79%
|
35.85%
|
-
|
31.57%
|
32.91%
|
35.28%
|
FCF Conversion (EBITDA)
|
-
|
-
|
100.19%
|
80.19%
|
-
|
68.61%
|
69.88%
|
74.95%
|
FCF Conversion (Net income)
|
-
|
-
|
226.72%
|
182.29%
|
-
|
141.86%
|
145.74%
|
149.08%
|
Dividend per Share
2 |
1.225
|
1.370
|
1.450
|
1.640
|
1.790
|
1.896
|
2.017
|
2.123
|
Announcement Date
|
1/27/20
|
1/25/21
|
1/24/22
|
1/30/23
|
1/29/24
|
-
|
-
|
-
|
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 |
325.3
|
360.2
|
365.3
|
381
|
340.6
|
370
|
370
|
388.8
|
360.6
|
386.6
|
374.4
|
401
|
376.6
|
376.1
|
371
|
EBITDA
1 |
150.7
|
168.4
|
153.3
|
166.4
|
159.2
|
176.7
|
156.2
|
172.9
|
171.1
|
186.3
|
161
|
172.3
|
180.4
|
194.9
|
173.1
|
EBIT
1 |
100.3
|
119.1
|
102.5
|
113.9
|
109.6
|
126.2
|
104.7
|
121.9
|
120.3
|
134.7
|
107.3
|
120.3
|
126.4
|
139
|
115
|
Operating Margin
|
30.84%
|
33.05%
|
28.07%
|
29.89%
|
32.18%
|
34.12%
|
28.3%
|
31.36%
|
33.36%
|
34.86%
|
28.66%
|
29.99%
|
33.55%
|
36.96%
|
31%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
66.05
|
80.08
|
85.38
|
114.7
|
75.63
|
86.94
|
94.78
|
106.2
|
82.7
|
Net income
1 |
65.55
|
82.91
|
61.51
|
67.16
|
73.03
|
82.37
|
62.92
|
76.97
|
91.93
|
109.9
|
70.46
|
82.18
|
86.07
|
101.1
|
80.17
|
Net margin
|
20.15%
|
23.02%
|
16.84%
|
17.63%
|
21.44%
|
22.27%
|
17%
|
19.8%
|
25.49%
|
28.43%
|
18.82%
|
20.49%
|
22.85%
|
26.88%
|
21.61%
|
EPS
2 |
0.3600
|
0.4500
|
0.3300
|
0.3600
|
0.3900
|
0.4400
|
0.3400
|
0.4100
|
0.4900
|
0.5900
|
0.3572
|
0.4244
|
0.4544
|
0.5167
|
0.3955
|
Dividend per Share
2 |
0.3625
|
0.4100
|
0.4100
|
0.4100
|
0.4100
|
0.4475
|
0.4475
|
0.4475
|
0.4475
|
0.4775
|
0.4775
|
0.4775
|
0.4775
|
0.5022
|
0.5010
|
Announcement Date
|
1/24/22
|
4/18/22
|
7/18/22
|
10/17/22
|
1/30/23
|
4/17/23
|
7/17/23
|
10/16/23
|
1/29/24
|
4/22/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
2,643
|
3,151
|
3,366
|
3,489
|
3,455
|
3,313
|
3,316
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
5.11
x
|
5.305
x
|
5.202
x
|
5.266
x
|
4.897
x
|
4.472
x
|
4.323
x
|
Free Cash Flow
1 |
-
|
-
|
595
|
519
|
-
|
484
|
518
|
575
|
ROE (net income / shareholders' equity)
|
23.5%
|
18.4%
|
19.8%
|
19.9%
|
21.9%
|
28.1%
|
25.5%
|
28.5%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
5.66%
|
5.9%
|
6.55%
|
7.27%
|
Assets
1 |
-
|
-
|
-
|
-
|
5,553
|
5,784
|
5,424
|
5,305
|
Book Value Per Share
2 |
-
|
-
|
7.260
|
7.770
|
7.660
|
7.650
|
7.930
|
7.720
|
Cash Flow per Share
2 |
-
|
-
|
-
|
-
|
-
|
3.030
|
3.220
|
3.400
|
Capex
1 |
-
|
-
|
-
|
513
|
-
|
87.6
|
84.5
|
87.8
|
Capex / Sales
|
-
|
-
|
-
|
35.44%
|
-
|
5.71%
|
5.37%
|
5.39%
|
Announcement Date
|
1/27/20
|
1/25/21
|
1/24/22
|
1/30/23
|
1/29/24
|
-
|
-
|
-
|
Last Close Price
62.27
USD Average target price
69.87
USD Spread / Average Target +12.20% Consensus |
1st Jan change
|
Capi.
|
---|
| -11.72% | 11.61B | | +5.34% | 28B | | +6.39% | 24.66B | | +2.64% | 21.44B | | +8.12% | 17.21B | | +1.64% | 15.97B | | -13.57% | 14.4B | | +3.60% | 13.06B | | -0.86% | 13.06B | | +7.45% | 11.37B |
Residential REITs
|