Real-time Estimate
Cboe BZX
03:44:12 2024-05-28 pm EDT
|
5-day change
|
1st Jan Change
|
18.06
USD
|
-1.26%
|
|
-4.69%
|
-15.52%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
1,034
|
839.5
|
859.5
|
1,076
|
746.5
|
634.5
|
-
|
Enterprise Value (EV)
1 |
1,034
|
839.5
|
859.5
|
1,076
|
746.5
|
634.5
|
634.5
|
P/E ratio
|
15.5
x
|
18.1
x
|
8.95
x
|
13.3
x
|
12.2
x
|
13.2
x
|
9.9
x
|
Yield
|
2.97%
|
3.42%
|
3.31%
|
2.74%
|
4.11%
|
5.01%
|
5.19%
|
Capitalization / Revenue
|
4.46
x
|
3.52
x
|
3.58
x
|
4.32
x
|
3.06
x
|
2.73
x
|
2.53
x
|
EV / Revenue
|
4.46
x
|
3.52
x
|
3.58
x
|
4.32
x
|
3.06
x
|
2.73
x
|
2.53
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.28
x
|
1.02
x
|
1
x
|
1.35
x
|
0.88
x
|
0.72
x
|
0.69
x
|
Nbr of stocks (in thousands)
|
36,552
|
35,890
|
35,167
|
35,104
|
34,901
|
34,690
|
-
|
Reference price
2 |
28.30
|
23.39
|
24.44
|
30.64
|
21.39
|
18.29
|
18.29
|
Announcement Date
|
1/23/20
|
1/28/21
|
1/27/22
|
1/26/23
|
1/25/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
232.1
|
238.2
|
240.4
|
249
|
243.8
|
232.3
|
250.9
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
85.36
|
87.77
|
91.11
|
98.01
|
77.2
|
71.94
|
83.59
|
Operating Margin
|
36.77%
|
36.84%
|
37.9%
|
39.37%
|
31.66%
|
30.97%
|
33.32%
|
Earnings before Tax (EBT)
1 |
81.04
|
53.18
|
120.5
|
99.44
|
72.92
|
62.24
|
75.69
|
Net income
1 |
67.56
|
46.57
|
98.04
|
81.88
|
61.76
|
48.25
|
63.89
|
Net margin
|
29.1%
|
19.55%
|
40.78%
|
32.88%
|
25.33%
|
20.77%
|
25.46%
|
EPS
2 |
1.830
|
1.290
|
2.730
|
2.310
|
1.750
|
1.385
|
1.848
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.8400
|
0.8000
|
0.8100
|
0.8400
|
0.8800
|
0.9167
|
0.9500
|
Announcement Date
|
1/23/20
|
1/28/21
|
1/27/22
|
1/26/23
|
1/25/24
|
-
|
-
|
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 |
57.75
|
55.48
|
57.06
|
66.74
|
69.69
|
68.1
|
63.1
|
61.89
|
50.72
|
48.63
|
58.45
|
59.15
|
60.14
|
60.53
|
62
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
19.28
|
19.76
|
21.36
|
27.59
|
29.3
|
26.5
|
21.78
|
20.92
|
8.001
|
8.26
|
18.07
|
18.36
|
18.92
|
18.92
|
20.62
|
Operating Margin
|
33.39%
|
35.62%
|
37.43%
|
41.34%
|
42.04%
|
38.91%
|
34.51%
|
33.8%
|
15.77%
|
16.99%
|
30.91%
|
31.04%
|
31.46%
|
31.26%
|
33.26%
|
Earnings before Tax (EBT)
1 |
24.32
|
23.34
|
22.56
|
25.65
|
27.89
|
24.67
|
19.87
|
21.8
|
6.577
|
6.868
|
16.47
|
16.61
|
16.8
|
16.98
|
18.43
|
Net income
1 |
19.4
|
19.76
|
18.58
|
20.99
|
22.54
|
20.46
|
16.85
|
18.22
|
6.233
|
5.748
|
14.05
|
14.16
|
14.31
|
14.34
|
15.56
|
Net margin
|
33.59%
|
35.61%
|
32.57%
|
31.45%
|
32.35%
|
30.04%
|
26.7%
|
29.44%
|
12.29%
|
11.82%
|
24.03%
|
23.94%
|
23.79%
|
23.69%
|
25.1%
|
EPS
2 |
0.5500
|
0.5600
|
0.5200
|
0.5900
|
0.6400
|
0.5800
|
0.4800
|
0.5100
|
0.1800
|
0.1600
|
0.4033
|
0.4083
|
0.4150
|
0.4117
|
0.4500
|
Dividend per Share
2 |
0.2100
|
0.2100
|
0.2100
|
0.2100
|
0.2100
|
0.2200
|
0.2200
|
0.2200
|
0.2200
|
0.2300
|
0.2283
|
0.2283
|
0.2317
|
0.2367
|
0.2367
|
Announcement Date
|
1/27/22
|
4/21/22
|
7/21/22
|
10/20/22
|
1/26/23
|
4/20/23
|
7/20/23
|
10/19/23
|
1/25/24
|
4/25/24
|
-
|
-
|
-
|
-
|
-
|
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)
|
8.61%
|
5.71%
|
11.7%
|
9.91%
|
7.48%
|
6.02%
|
7.44%
|
ROA (Net income/ Total Assets)
|
1.24%
|
0.77%
|
1.4%
|
1.16%
|
0.87%
|
0.74%
|
0.87%
|
Assets
1 |
5,435
|
6,084
|
7,024
|
7,089
|
7,098
|
6,506
|
7,358
|
Book Value Per Share
2 |
22.10
|
22.90
|
24.30
|
22.70
|
24.40
|
25.30
|
26.60
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/23/20
|
1/28/21
|
1/27/22
|
1/26/23
|
1/25/24
|
-
|
-
|
Last Close Price
18.29
USD Average target price
21.4
USD Spread / Average Target +17.00% Consensus |
1st Jan change
|
Capi.
|
---|
| -14.49% | 634M | | +18.00% | 576B | | +17.91% | 310B | | +21.47% | 256B | | +22.33% | 210B | | +25.59% | 189B | | +29.53% | 173B | | +8.06% | 164B | | +7.57% | 149B | | -10.46% | 140B |
Other Banks
|