Market Closed -
Nyse
04:00:02 2024-05-28 pm EDT
|
5-day change
|
1st Jan Change
|
16.11
USD
|
-2.42%
|
|
-5.40%
|
+5.29%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,275
|
1,269
|
5,700
|
3,774
|
3,434
|
3,619
|
-
|
-
|
Enterprise Value (EV)
1 |
2,254
|
2,201
|
8,370
|
6,390
|
5,916
|
5,822
|
5,774
|
5,708
|
P/E ratio
|
27.6
x
|
83.9
x
|
63
x
|
31.8
x
|
-191
x
|
57.8
x
|
56.2
x
|
55.7
x
|
Yield
|
5.11%
|
4.02%
|
1.86%
|
3.2%
|
4.05%
|
4%
|
4.14%
|
4.51%
|
Capitalization / Revenue
|
6.29
x
|
6.01
x
|
22.8
x
|
6.02
x
|
5.2
x
|
5.55
x
|
5.36
x
|
5.16
x
|
EV / Revenue
|
11.1
x
|
10.4
x
|
33.5
x
|
10.2
x
|
8.97
x
|
8.93
x
|
8.54
x
|
8.13
x
|
EV / EBITDA
|
21.8
x
|
20.9
x
|
65
x
|
18.4
x
|
16.1
x
|
16.6
x
|
15.7
x
|
14.8
x
|
EV / FCF
|
76.7
x
|
19.4
x
|
901
x
|
38.6
x
|
24.4
x
|
23.1
x
|
21.4
x
|
-
|
FCF Yield
|
1.3%
|
5.14%
|
0.11%
|
2.59%
|
4.1%
|
4.33%
|
4.68%
|
-
|
Price to Book
|
2.09
x
|
-
|
-
|
1.05
x
|
1
x
|
1.02
x
|
1.06
x
|
1.11
x
|
Nbr of stocks (in thousands)
|
90,566
|
94,508
|
220,679
|
223,841
|
224,429
|
224,669
|
-
|
-
|
Reference price
2 |
14.08
|
13.43
|
25.83
|
16.86
|
15.30
|
16.11
|
16.11
|
16.11
|
Announcement Date
|
2/12/20
|
2/10/21
|
2/16/22
|
2/15/23
|
2/14/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
202.6
|
211.2
|
249.5
|
627.4
|
659.8
|
652.2
|
675.9
|
702
|
EBITDA
1 |
103.2
|
105.3
|
128.9
|
346.9
|
366.8
|
350.6
|
368.2
|
384.4
|
EBIT
1 |
50.37
|
44.65
|
51.94
|
94.03
|
147.8
|
133.8
|
143.2
|
160.6
|
Operating Margin
|
24.86%
|
21.15%
|
20.82%
|
14.99%
|
22.41%
|
20.51%
|
21.19%
|
22.88%
|
Earnings before Tax (EBT)
1 |
46.35
|
14.88
|
-
|
120.7
|
-17.81
|
48.17
|
59.03
|
72.46
|
Net income
1 |
45.9
|
14.77
|
44.59
|
117.2
|
-17.23
|
68.02
|
65.35
|
64.9
|
Net margin
|
22.65%
|
6.99%
|
17.87%
|
18.69%
|
-2.61%
|
10.43%
|
9.67%
|
9.25%
|
EPS
2 |
0.5100
|
0.1600
|
0.4100
|
0.5300
|
-0.0800
|
0.2787
|
0.2866
|
0.2891
|
Free Cash Flow
1 |
29.38
|
113.2
|
9.284
|
165.6
|
242.8
|
252
|
270
|
-
|
FCF margin
|
14.5%
|
53.6%
|
3.72%
|
26.39%
|
36.79%
|
38.64%
|
39.95%
|
-
|
FCF Conversion (EBITDA)
|
28.47%
|
107.46%
|
7.21%
|
47.73%
|
66.18%
|
71.89%
|
73.33%
|
-
|
FCF Conversion (Net income)
|
64.01%
|
766.49%
|
20.82%
|
141.2%
|
-
|
370.46%
|
413.16%
|
-
|
Dividend per Share
2 |
0.7200
|
0.5400
|
0.4800
|
0.5400
|
0.6200
|
0.6445
|
0.6668
|
0.7272
|
Announcement Date
|
2/12/20
|
2/10/21
|
2/16/22
|
2/15/23
|
2/14/24
|
-
|
-
|
-
|
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 |
76.8
|
150
|
154.6
|
160.3
|
162.5
|
161.1
|
163.6
|
168.4
|
166.7
|
160.3
|
161
|
163.5
|
164.6
|
165
|
167.4
|
EBITDA
1 |
42.3
|
81.38
|
83.23
|
89.26
|
93.02
|
87.59
|
89.16
|
94.42
|
95.64
|
84.68
|
85.25
|
87.73
|
90.71
|
87.78
|
89.78
|
EBIT
1 |
16.09
|
3.201
|
10.44
|
39.54
|
40.86
|
34.06
|
35.17
|
38.87
|
39.74
|
30.96
|
32.39
|
34.37
|
36.72
|
32.85
|
33.17
|
Operating Margin
|
20.95%
|
2.13%
|
6.75%
|
24.67%
|
25.14%
|
21.14%
|
21.5%
|
23.08%
|
23.83%
|
19.31%
|
20.12%
|
21.02%
|
22.3%
|
19.92%
|
19.81%
|
Earnings before Tax (EBT)
1 |
-
|
76.88
|
-
|
16.65
|
34.52
|
8.872
|
-
|
-
|
-41.65
|
17.96
|
10.12
|
12.66
|
15.03
|
13.39
|
12.38
|
Net income
1 |
28.62
|
74.6
|
-7.205
|
16.22
|
33.63
|
8.648
|
10.71
|
3.93
|
-40.52
|
17.58
|
12.79
|
15.23
|
16.91
|
11.57
|
13.37
|
Net margin
|
37.26%
|
49.74%
|
-4.66%
|
10.12%
|
20.7%
|
5.37%
|
6.55%
|
2.33%
|
-24.3%
|
10.96%
|
7.94%
|
9.31%
|
10.27%
|
7.02%
|
7.99%
|
EPS
2 |
0.2300
|
0.3400
|
-0.0300
|
0.0700
|
0.1500
|
0.0400
|
0.0500
|
0.0200
|
-0.1800
|
0.0800
|
0.0601
|
0.0686
|
0.0764
|
0.0571
|
0.0656
|
Dividend per Share
2 |
0.1200
|
0.1200
|
0.1400
|
0.1400
|
0.1400
|
0.1400
|
0.1600
|
0.1600
|
0.1600
|
-
|
0.1619
|
0.1619
|
0.1619
|
0.1676
|
0.1658
|
Announcement Date
|
2/16/22
|
5/3/22
|
7/27/22
|
10/26/22
|
2/15/23
|
4/26/23
|
7/26/23
|
10/30/23
|
2/14/24
|
4/24/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
979
|
932
|
2,669
|
2,616
|
2,482
|
2,202
|
2,155
|
2,089
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
9.487
x
|
8.848
x
|
20.72
x
|
7.54
x
|
6.767
x
|
6.282
x
|
5.853
x
|
5.434
x
|
Free Cash Flow
1 |
29.4
|
113
|
9.28
|
166
|
243
|
252
|
270
|
-
|
ROE (net income / shareholders' equity)
|
7.42%
|
1.09%
|
2.13%
|
3.31%
|
1.65%
|
1.39%
|
1.63%
|
2.09%
|
ROA (Net income/ Total Assets)
|
2.76%
|
0.88%
|
-
|
1.8%
|
0.91%
|
0.78%
|
0.86%
|
1.11%
|
Assets
1 |
1,662
|
1,678
|
-
|
6,519
|
-1,900
|
8,731
|
7,556
|
5,840
|
Book Value Per Share
2 |
6.730
|
-
|
-
|
16.10
|
15.30
|
15.70
|
15.20
|
14.60
|
Cash Flow per Share
2 |
0.8300
|
0.7900
|
0.4800
|
1.120
|
1.170
|
1.160
|
1.240
|
1.300
|
Capex
1 |
45.6
|
37.4
|
43
|
84
|
147
|
119
|
56.4
|
35.3
|
Capex / Sales
|
22.52%
|
17.71%
|
17.22%
|
13.38%
|
22.22%
|
18.21%
|
8.34%
|
5.03%
|
Announcement Date
|
2/12/20
|
2/10/21
|
2/16/22
|
2/15/23
|
2/14/24
|
-
|
-
|
-
|
Last Close Price
16.11
USD Average target price
17.63
USD Spread / Average Target +9.43% Consensus |
1st Jan change
|
Capi.
|
---|
| +5.29% | 3.62B | | +2.69% | 27.3B | | +5.69% | 24.5B | | -0.12% | 20.87B | | +2.98% | 16.39B | | -3.09% | 15.22B | | -13.06% | 14.48B | | -0.70% | 13.08B | | -0.21% | 12.58B | | -13.17% | 11.42B |
Residential REITs
|