Market Closed -
Nasdaq
04:00:00 2024-05-28 pm EDT
|
5-day change
|
1st Jan Change
|
120.9
USD
|
+1.67%
|
|
-0.14%
|
-16.08%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,288
|
1,908
|
3,392
|
3,077
|
4,606
|
3,807
|
-
|
-
|
Enterprise Value (EV)
1 |
2,288
|
1,908
|
3,392
|
3,077
|
4,585
|
3,807
|
3,807
|
3,807
|
P/E ratio
|
38.3
x
|
50
x
|
38.9
x
|
25.5
x
|
30.3
x
|
23.5
x
|
21.1
x
|
18.8
x
|
Yield
|
1.59%
|
0.55%
|
0.94%
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
3.21
x
|
3.54
x
|
3.86
x
|
2.83
x
|
3.49
x
|
2.62
x
|
2.41
x
|
2.16
x
|
EV / Revenue
|
3.21
x
|
3.54
x
|
3.86
x
|
2.83
x
|
3.49
x
|
2.62
x
|
2.41
x
|
2.16
x
|
EV / EBITDA
|
20.2
x
|
24.1
x
|
20.8
x
|
14.2
x
|
17.1
x
|
14
x
|
12.6
x
|
10.7
x
|
EV / FCF
|
82
x
|
39.9
x
|
-49.1
x
|
433
x
|
46.4
x
|
214
x
|
118
x
|
-
|
FCF Yield
|
1.22%
|
2.51%
|
-2.03%
|
0.23%
|
2.16%
|
0.47%
|
0.85%
|
-
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
31,465
|
31,538
|
31,734
|
31,876
|
31,981
|
32,024
|
-
|
-
|
Reference price
2 |
72.71
|
60.49
|
106.9
|
96.52
|
144.0
|
120.9
|
120.9
|
120.9
|
Announcement Date
|
3/2/20
|
3/1/21
|
3/1/22
|
2/28/23
|
2/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
713.5
|
539
|
879.6
|
1,087
|
1,318
|
1,454
|
1,582
|
1,761
|
EBITDA
1 |
113.5
|
79.15
|
163.1
|
216.8
|
268.7
|
271.8
|
302.4
|
354.5
|
EBIT
1 |
104.7
|
70.08
|
150.4
|
194.3
|
251.4
|
265.6
|
295.9
|
327.2
|
Operating Margin
|
14.68%
|
13%
|
17.1%
|
17.88%
|
19.07%
|
18.27%
|
18.71%
|
18.58%
|
Earnings before Tax (EBT)
1 |
105.1
|
69.35
|
151
|
194.2
|
249.6
|
271.4
|
296.6
|
327.3
|
Net income
1 |
60.25
|
38.22
|
87.41
|
120.9
|
152.7
|
166
|
182.5
|
200.3
|
Net margin
|
8.44%
|
7.09%
|
9.94%
|
11.13%
|
11.58%
|
11.42%
|
11.53%
|
11.37%
|
EPS
2 |
1.900
|
1.210
|
2.750
|
3.780
|
4.750
|
5.149
|
5.730
|
6.420
|
Free Cash Flow
1 |
27.9
|
47.87
|
-69.03
|
7.105
|
99.31
|
17.8
|
32.2
|
-
|
FCF margin
|
3.91%
|
8.88%
|
-7.85%
|
0.65%
|
7.53%
|
1.22%
|
2.04%
|
-
|
FCF Conversion (EBITDA)
|
24.59%
|
60.48%
|
-
|
3.28%
|
36.96%
|
6.55%
|
10.65%
|
-
|
FCF Conversion (Net income)
|
46.31%
|
125.25%
|
-
|
5.87%
|
65.05%
|
10.72%
|
17.65%
|
-
|
Dividend per Share
|
1.155
|
0.3300
|
1.000
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/2/20
|
3/1/21
|
3/1/22
|
2/28/23
|
2/27/24
|
-
|
-
|
-
|
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 |
210.8
|
250.7
|
244.7
|
280.5
|
310.8
|
311.7
|
309.2
|
368
|
329
|
324
|
339.1
|
413.9
|
376.5
|
356.1
|
371.7
|
EBITDA
1 |
-6.778
|
64.34
|
49.08
|
68.61
|
34.81
|
94.39
|
59.27
|
91.62
|
23.43
|
73.99
|
60.29
|
97.08
|
45.51
|
78.9
|
65.97
|
EBIT
1 |
-12.2
|
61.22
|
45.4
|
64.48
|
23.21
|
90.28
|
55.02
|
87.2
|
18.88
|
67.97
|
61.15
|
105.7
|
44.88
|
77.43
|
64
|
Operating Margin
|
-5.79%
|
24.42%
|
18.55%
|
22.99%
|
7.47%
|
28.96%
|
17.79%
|
23.7%
|
5.74%
|
20.98%
|
18.03%
|
25.52%
|
11.92%
|
21.75%
|
17.22%
|
Earnings before Tax (EBT)
1 |
-9.582
|
61.22
|
45.44
|
66.52
|
21.03
|
92.59
|
55.48
|
86.61
|
14.92
|
70.05
|
57.97
|
100
|
43.33
|
77.53
|
64.17
|
Net income
1 |
-1.224
|
35.3
|
27.62
|
41.42
|
16.6
|
54.07
|
34.95
|
53.21
|
10.42
|
41.05
|
35.34
|
61.58
|
28.03
|
46.67
|
38.7
|
Net margin
|
-0.58%
|
14.08%
|
11.28%
|
14.77%
|
5.34%
|
17.34%
|
11.3%
|
14.46%
|
3.17%
|
12.67%
|
10.42%
|
14.88%
|
7.44%
|
13.11%
|
10.41%
|
EPS
2 |
-0.0400
|
1.100
|
0.8600
|
1.300
|
0.5200
|
1.680
|
1.090
|
1.660
|
0.3200
|
1.270
|
1.096
|
1.911
|
0.8692
|
1.463
|
1.213
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/1/22
|
5/10/22
|
8/9/22
|
11/9/22
|
2/28/23
|
5/8/23
|
8/8/23
|
11/7/23
|
2/27/24
|
5/7/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
20.9
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
27.9
|
47.9
|
-69
|
7.11
|
99.3
|
17.8
|
32.2
|
-
|
ROE (net income / shareholders' equity)
|
10.1%
|
5.83%
|
15.8%
|
20.3%
|
18.2%
|
17.4%
|
17%
|
-
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
5.43
|
11
|
141
|
33.8
|
6.47
|
8.1
|
16
|
-
|
Capex / Sales
|
0.76%
|
2.04%
|
16.06%
|
3.11%
|
0.49%
|
0.56%
|
1.01%
|
-
|
Announcement Date
|
3/2/20
|
3/1/21
|
3/1/22
|
2/28/23
|
2/27/24
|
-
|
-
|
-
|
Last Close Price
120.9
USD Average target price
163.8
USD Spread / Average Target +35.49% Consensus |
1st Jan change
|
Capi.
|
---|
| -16.08% | 3.81B | | -1.11% | 261B | | +20.26% | 20.62B | | 0.00% | 19.33B | | +17.12% | 12.66B | | -13.77% | 9.11B | | +23.03% | 8.21B | | +11.07% | 6.12B | | -12.20% | 4.09B | | -2.48% | 3.73B |
Cosmetics & Perfumes
|