Real-time Estimate
Cboe BZX
03:20:37 2024-05-28 pm EDT
|
5-day change
|
1st Jan Change
|
59.24
USD
|
-1.60%
|
|
-3.52%
|
+20.47%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
227,540
|
124,779
|
191,307
|
157,335
|
178,749
|
209,911
|
-
|
-
|
Enterprise Value (EV)
1 |
227,540
|
124,779
|
191,307
|
157,335
|
178,749
|
209,911
|
209,911
|
209,911
|
P/E ratio
|
13.3
x
|
73.6
x
|
9.69
x
|
13.1
x
|
10.2
x
|
12
x
|
11
x
|
9.52
x
|
Yield
|
3.57%
|
4.04%
|
1.25%
|
2.66%
|
2.64%
|
2.45%
|
2.69%
|
3.03%
|
Capitalization / Revenue
|
2.67
x
|
1.72
x
|
2.44
x
|
2.13
x
|
2.16
x
|
2.57
x
|
2.54
x
|
2.45
x
|
EV / Revenue
|
2.67
x
|
1.72
x
|
2.44
x
|
2.13
x
|
2.16
x
|
2.57
x
|
2.54
x
|
2.45
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
6.06
x
|
5.8
x
|
5.49
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.33
x
|
0.76
x
|
1.11
x
|
0.99
x
|
1.06
x
|
1.24
x
|
1.18
x
|
1.12
x
|
Nbr of stocks (in thousands)
|
4,229,359
|
4,134,490
|
3,987,233
|
3,810,491
|
3,631,640
|
3,486,315
|
-
|
-
|
Reference price
2 |
53.80
|
30.18
|
47.98
|
41.29
|
49.22
|
60.21
|
60.21
|
60.21
|
Announcement Date
|
1/14/20
|
1/15/21
|
1/14/22
|
1/13/23
|
1/12/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
85,063
|
72,340
|
78,492
|
73,785
|
82,597
|
81,561
|
82,648
|
85,764
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
34,637
|
36,172
|
38,257
|
EBIT
1 |
26,885
|
14,710
|
24,661
|
16,503
|
27,035
|
27,852
|
28,585
|
28,874
|
Operating Margin
|
31.61%
|
20.33%
|
31.42%
|
22.37%
|
32.73%
|
34.15%
|
34.59%
|
33.67%
|
Earnings before Tax (EBT)
1 |
24,198
|
581
|
28,816
|
14,969
|
21,636
|
22,772
|
23,671
|
25,808
|
Net income
1 |
17,938
|
1,710
|
20,256
|
12,067
|
17,982
|
17,640
|
18,193
|
19,897
|
Net margin
|
21.09%
|
2.36%
|
25.81%
|
16.35%
|
21.77%
|
21.63%
|
22.01%
|
23.2%
|
EPS
2 |
4.050
|
0.4100
|
4.950
|
3.140
|
4.830
|
5.013
|
5.469
|
6.323
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
1.920
|
1.220
|
0.6000
|
1.100
|
1.300
|
1.477
|
1.619
|
1.824
|
Announcement Date
|
1/14/20
|
1/15/21
|
1/14/22
|
1/13/23
|
1/12/24
|
-
|
-
|
-
|
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 |
20,856
|
17,592
|
17,028
|
19,505
|
19,660
|
20,729
|
20,533
|
20,857
|
20,478
|
20,863
|
20,258
|
20,256
|
20,184
|
20,139
|
20,364
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
7,658
|
3,722
|
4,145
|
5,178
|
3,458
|
7,053
|
7,546
|
7,744
|
4,692
|
6,525
|
7,178
|
7,360
|
7,310
|
6,154
|
7,210
|
Operating Margin
|
36.72%
|
21.16%
|
24.34%
|
26.55%
|
17.59%
|
34.02%
|
36.75%
|
37.13%
|
22.91%
|
31.28%
|
35.43%
|
36.33%
|
36.22%
|
30.56%
|
35.41%
|
Earnings before Tax (EBT)
1 |
8,110
|
4,509
|
3,565
|
4,394
|
2,501
|
5,846
|
5,833
|
6,547
|
3,410
|
5,587
|
6,002
|
5,942
|
5,759
|
5,127
|
5,898
|
Net income
1 |
5,470
|
3,393
|
2,839
|
3,250
|
2,585
|
4,713
|
4,659
|
5,450
|
3,160
|
4,313
|
4,528
|
4,493
|
4,357
|
3,903
|
4,511
|
Net margin
|
26.23%
|
19.29%
|
16.67%
|
16.66%
|
13.15%
|
22.74%
|
22.69%
|
26.13%
|
15.43%
|
20.67%
|
22.35%
|
22.18%
|
21.59%
|
19.38%
|
22.15%
|
EPS
2 |
1.380
|
0.8800
|
0.7400
|
0.8500
|
0.6700
|
1.230
|
1.250
|
1.480
|
0.8600
|
1.200
|
1.281
|
1.293
|
1.279
|
1.146
|
1.348
|
Dividend per Share
2 |
0.2000
|
0.2500
|
0.2500
|
0.3000
|
0.3000
|
0.3000
|
0.3000
|
0.3500
|
0.3500
|
0.3500
|
0.3531
|
0.3618
|
0.4055
|
0.3838
|
0.3838
|
Announcement Date
|
1/14/22
|
4/14/22
|
7/15/22
|
10/14/22
|
1/13/23
|
4/14/23
|
7/14/23
|
10/13/23
|
1/12/24
|
4/12/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
10.2%
|
1%
|
12%
|
7.5%
|
11%
|
10.6%
|
10.8%
|
12%
|
ROA (Net income/ Total Assets)
|
1.02%
|
0.17%
|
1.11%
|
0.7%
|
1.02%
|
0.96%
|
0.98%
|
1.03%
|
Assets
1 |
1,758,627
|
1,005,882
|
1,824,865
|
1,723,857
|
1,762,941
|
1,833,834
|
1,857,946
|
1,936,496
|
Book Value Per Share
2 |
40.30
|
39.80
|
43.30
|
41.90
|
46.30
|
48.60
|
51.20
|
53.60
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/14/20
|
1/15/21
|
1/14/22
|
1/13/23
|
1/12/24
|
-
|
-
|
-
|
Last Close Price
60.21
USD Average target price
63.35
USD Spread / Average Target +5.21% Consensus |
1st Jan change
|
Capi.
|
---|
| +22.33% | 210B | | +18.00% | 576B | | +17.91% | 310B | | +21.47% | 256B | | +25.38% | 189B | | +29.19% | 173B | | +9.11% | 164B | | +7.57% | 149B | | -10.37% | 140B | | +7.61% | 134B |
Other Banks
|