Market Closed -
Nyse
04:00:02 2024-06-07 pm EDT
|
5-day change
|
1st Jan Change
|
43.03
USD
|
-1.62%
|
|
+5.62%
|
-16.90%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,009
|
5,938
|
7,220
|
3,563
|
4,497
|
3,668
|
-
|
-
|
Enterprise Value (EV)
1 |
3,234
|
5,819
|
7,028
|
3,492
|
4,144
|
3,408
|
3,271
|
3,158
|
P/E ratio
|
60.4
x
|
38.5
x
|
34.3
x
|
40.1
x
|
26.7
x
|
18.1
x
|
16.1
x
|
14.9
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
3.29
x
|
5.44
x
|
5.12
x
|
2.23
x
|
2.71
x
|
2.02
x
|
1.88
x
|
1.78
x
|
EV / Revenue
|
3.54
x
|
5.33
x
|
4.98
x
|
2.19
x
|
2.5
x
|
1.88
x
|
1.68
x
|
1.53
x
|
EV / EBITDA
|
17.3
x
|
22.7
x
|
21.7
x
|
11.1
x
|
13.4
x
|
9.89
x
|
8.69
x
|
7.83
x
|
EV / FCF
|
59
x
|
16.6
x
|
77.7
x
|
63.5
x
|
17.6
x
|
29
x
|
15
x
|
12.8
x
|
FCF Yield
|
1.7%
|
6.03%
|
1.29%
|
1.57%
|
5.68%
|
3.45%
|
6.68%
|
7.82%
|
Price to Book
|
24.9
x
|
20.6
x
|
14
x
|
6.78
x
|
-
|
4.49
x
|
3.55
x
|
3.02
x
|
Nbr of stocks (in thousands)
|
85,905
|
87,082
|
87,642
|
86,248
|
86,853
|
85,238
|
-
|
-
|
Reference price
2 |
35.03
|
68.19
|
82.38
|
41.31
|
51.78
|
43.03
|
43.03
|
43.03
|
Announcement Date
|
2/13/20
|
2/11/21
|
2/17/22
|
2/23/23
|
2/15/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
913.7
|
1,092
|
1,411
|
1,595
|
1,659
|
1,812
|
1,947
|
2,065
|
EBITDA
1 |
187
|
256
|
324
|
314.1
|
309.2
|
344.6
|
376.6
|
403.2
|
EBIT
1 |
158.1
|
224.3
|
295.1
|
274.3
|
262.8
|
296.6
|
326.8
|
349.3
|
Operating Margin
|
17.31%
|
20.54%
|
20.92%
|
17.19%
|
15.84%
|
16.37%
|
16.79%
|
16.91%
|
Earnings before Tax (EBT)
1 |
67.26
|
205.2
|
268.4
|
116.2
|
225.9
|
270.2
|
299.4
|
323.2
|
Net income
1 |
50.43
|
155.8
|
212.6
|
89.69
|
169.9
|
199.3
|
225.2
|
240.9
|
Net margin
|
5.52%
|
14.27%
|
15.07%
|
5.62%
|
10.24%
|
10.99%
|
11.57%
|
11.67%
|
EPS
2 |
0.5800
|
1.770
|
2.400
|
1.030
|
1.940
|
2.377
|
2.669
|
2.895
|
Free Cash Flow
1 |
54.82
|
350.9
|
90.4
|
54.96
|
235.3
|
117.6
|
218.4
|
247
|
FCF margin
|
6%
|
32.14%
|
6.41%
|
3.45%
|
14.18%
|
6.49%
|
11.22%
|
11.96%
|
FCF Conversion (EBITDA)
|
29.31%
|
137.05%
|
27.9%
|
17.5%
|
76.09%
|
34.13%
|
57.99%
|
61.27%
|
FCF Conversion (Net income)
|
108.69%
|
225.2%
|
42.52%
|
61.28%
|
138.49%
|
59.02%
|
96.97%
|
102.52%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/13/20
|
2/11/21
|
2/17/22
|
2/23/23
|
2/15/24
|
-
|
-
|
-
|
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 |
443.1
|
293.6
|
420
|
433.6
|
448
|
302.8
|
402.6
|
433.6
|
519.8
|
341.4
|
451.7
|
467.2
|
553.2
|
368.7
|
485.9
|
EBITDA
1 |
106.2
|
46.69
|
83.65
|
83.32
|
100.5
|
33.08
|
78.89
|
82.6
|
114.6
|
51.02
|
84.68
|
87.93
|
120.5
|
55.12
|
96.28
|
EBIT
1 |
99.78
|
38.04
|
73.81
|
73.31
|
89.13
|
21.68
|
67.09
|
71.4
|
102.6
|
39.55
|
72.8
|
76.16
|
108.6
|
43.51
|
83.85
|
Operating Margin
|
22.52%
|
12.96%
|
17.57%
|
16.91%
|
19.9%
|
7.16%
|
16.67%
|
16.47%
|
19.74%
|
11.58%
|
16.12%
|
16.3%
|
19.63%
|
11.8%
|
17.26%
|
Earnings before Tax (EBT)
1 |
92.22
|
33.43
|
61.56
|
59.69
|
-38.5
|
14.51
|
50.84
|
57.56
|
103
|
22.38
|
70.4
|
70.65
|
100.4
|
36.7
|
72
|
Net income
1 |
72.88
|
25.66
|
46.25
|
45.52
|
-27.74
|
10.56
|
38.07
|
42.66
|
78.59
|
15.86
|
51.42
|
52.6
|
77.05
|
24.43
|
57.93
|
Net margin
|
16.45%
|
8.74%
|
11.01%
|
10.5%
|
-6.19%
|
3.49%
|
9.46%
|
9.84%
|
15.12%
|
4.64%
|
11.38%
|
11.26%
|
13.93%
|
6.63%
|
11.92%
|
EPS
2 |
0.8200
|
0.2900
|
0.5300
|
0.5200
|
-0.3200
|
0.1200
|
0.4400
|
0.4900
|
0.9000
|
0.1800
|
0.6111
|
0.6344
|
0.9278
|
0.3200
|
0.6825
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/17/22
|
5/11/22
|
8/4/22
|
11/10/22
|
2/23/23
|
5/11/23
|
8/10/23
|
11/9/23
|
2/15/24
|
5/9/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
224
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
120
|
192
|
70.6
|
354
|
260
|
396
|
509
|
Leverage (Debt/EBITDA)
|
1.2
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
54.8
|
351
|
90.4
|
55
|
235
|
118
|
218
|
247
|
ROE (net income / shareholders' equity)
|
66.8%
|
75.9%
|
52.7%
|
17.2%
|
27.2%
|
28.3%
|
25.9%
|
23.3%
|
ROA (Net income/ Total Assets)
|
8.82%
|
-
|
-
|
-
|
14.3%
|
-
|
-
|
-
|
Assets
1 |
571.9
|
-
|
-
|
-
|
1,187
|
-
|
-
|
-
|
Book Value Per Share
2 |
1.410
|
3.310
|
5.900
|
6.090
|
-
|
9.590
|
12.10
|
14.30
|
Cash Flow per Share
2 |
1.010
|
4.170
|
1.650
|
1.160
|
3.270
|
3.120
|
3.450
|
3.670
|
Capex
1 |
32.1
|
15.6
|
56.1
|
45.9
|
50.7
|
62.5
|
60.6
|
59.5
|
Capex / Sales
|
3.51%
|
1.43%
|
3.98%
|
2.88%
|
3.05%
|
3.45%
|
3.11%
|
2.88%
|
Announcement Date
|
2/13/20
|
2/11/21
|
2/17/22
|
2/23/23
|
2/15/24
|
-
|
-
|
-
|
Last Close Price
43.03
USD Average target price
44.94
USD Spread / Average Target +4.43% Consensus |
1st Jan change
|
Capi.
|
---|
| -16.90% | 3.67B | | -20.23% | 5.21B | | -17.69% | 5.18B | | -9.12% | 4.64B | | -17.92% | 4.4B | | -6.27% | 2.9B | | +22.83% | 2.73B | | +21.00% | 2.09B | | -18.15% | 1.75B | | +47.70% | 1.25B |
Other Recreational Products
|