Market Closed -
Nyse
04:00:02 2024-05-31 pm EDT
|
5-day change
|
1st Jan Change
|
36.04
USD
|
+1.09%
|
|
-0.25%
|
+0.22%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
7,882
|
9,488
|
14,583
|
10,653
|
13,020
|
13,202
|
-
|
-
|
Enterprise Value (EV)
1 |
10,678
|
12,168
|
18,415
|
15,100
|
17,422
|
17,466
|
17,728
|
17,715
|
P/E ratio
|
90.4
x
|
107
x
|
106
x
|
42.5
x
|
35.6
x
|
52.1
x
|
53.8
x
|
55
x
|
Yield
|
0.76%
|
0.67%
|
0.92%
|
2.39%
|
2.45%
|
2.88%
|
3.05%
|
3.25%
|
Capitalization / Revenue
|
6.89
x
|
8.02
x
|
11.2
x
|
7.15
x
|
8.02
x
|
7.62
x
|
7.22
x
|
6.93
x
|
EV / Revenue
|
9.34
x
|
10.3
x
|
14.1
x
|
10.1
x
|
10.7
x
|
10.1
x
|
9.7
x
|
9.3
x
|
EV / EBITDA
|
18.3
x
|
21.3
x
|
27.9
x
|
20.6
x
|
21.5
x
|
19.6
x
|
18.4
x
|
17.2
x
|
EV / FCF
|
-
|
-
|
33.9
x
|
25.2
x
|
28.8
x
|
25.5
x
|
24.3
x
|
-
|
FCF Yield
|
-
|
-
|
2.95%
|
3.97%
|
3.47%
|
3.92%
|
4.12%
|
-
|
Price to Book
|
1.46
x
|
1.64
x
|
2.43
x
|
1.64
x
|
1.88
x
|
2.08
x
|
1.96
x
|
2.05
x
|
Nbr of stocks (in thousands)
|
300,711
|
316,263
|
334,396
|
353,445
|
362,056
|
366,322
|
-
|
-
|
Reference price
2 |
26.21
|
30.00
|
43.61
|
30.14
|
35.96
|
36.04
|
36.04
|
36.04
|
Announcement Date
|
2/27/20
|
2/25/21
|
2/24/22
|
2/23/23
|
2/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,143
|
1,183
|
1,304
|
1,491
|
1,624
|
1,733
|
1,828
|
1,905
|
EBITDA
1 |
582.9
|
570.8
|
660.4
|
734.2
|
809.3
|
892.5
|
964
|
1,030
|
EBIT
1 |
253.6
|
227.7
|
287.5
|
331.2
|
352.7
|
421
|
492.1
|
547.1
|
Operating Margin
|
22.18%
|
19.25%
|
22.05%
|
22.22%
|
21.72%
|
24.29%
|
26.92%
|
28.72%
|
Earnings before Tax (EBT)
1 |
156.3
|
154.8
|
210.6
|
310
|
432.1
|
254.9
|
282.1
|
350.1
|
Net income
1 |
85.91
|
85.25
|
135.3
|
250.8
|
366.2
|
274.8
|
266.2
|
284.7
|
Net margin
|
7.51%
|
7.21%
|
10.38%
|
16.82%
|
22.56%
|
15.86%
|
14.56%
|
14.95%
|
EPS
2 |
0.2900
|
0.2800
|
0.4100
|
0.7100
|
1.010
|
0.6923
|
0.6699
|
0.6556
|
Free Cash Flow
1 |
-
|
-
|
543.1
|
599.9
|
604.5
|
684
|
731
|
-
|
FCF margin
|
-
|
-
|
41.65%
|
40.25%
|
37.23%
|
39.47%
|
39.99%
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
82.24%
|
81.7%
|
74.7%
|
76.64%
|
75.83%
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
401.41%
|
239.21%
|
165.07%
|
248.91%
|
274.65%
|
-
|
Dividend per Share
2 |
0.2000
|
0.2000
|
0.4000
|
0.7200
|
0.8800
|
1.037
|
1.100
|
1.172
|
Announcement Date
|
2/27/20
|
2/25/21
|
2/24/22
|
2/23/23
|
2/22/24
|
-
|
-
|
-
|
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 |
338.1
|
356.1
|
361.9
|
391.6
|
380.9
|
397.7
|
395.5
|
421.7
|
408.7
|
423.6
|
421
|
446.5
|
436.7
|
452.9
|
451
|
EBITDA
1 |
175.9
|
170.9
|
177.3
|
188.4
|
195.4
|
196.9
|
202.4
|
205.5
|
212
|
211
|
219.5
|
222.5
|
232.9
|
237.6
|
239.2
|
EBIT
1 |
78.7
|
70.9
|
72.92
|
79.04
|
87.87
|
89.26
|
89.19
|
90.67
|
96.23
|
95.29
|
101.4
|
103.1
|
114.5
|
120.3
|
122.5
|
Operating Margin
|
23.28%
|
19.91%
|
20.15%
|
20.18%
|
23.07%
|
22.44%
|
22.55%
|
21.5%
|
23.55%
|
22.5%
|
24.08%
|
23.08%
|
26.21%
|
26.57%
|
27.16%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
48.1
|
55.94
|
56.59
|
50.72
|
87.54
|
117.5
|
98.03
|
74.11
|
76.62
|
109.3
|
59.56
|
60.89
|
67.62
|
70.47
|
70.2
|
Net margin
|
14.23%
|
15.71%
|
15.64%
|
12.95%
|
22.98%
|
29.54%
|
24.78%
|
17.57%
|
18.75%
|
25.8%
|
14.15%
|
13.64%
|
15.48%
|
15.56%
|
15.56%
|
EPS
2 |
0.1400
|
0.1600
|
0.1600
|
0.1400
|
0.2500
|
0.3200
|
0.2700
|
0.2000
|
0.2100
|
0.3000
|
0.1457
|
0.1497
|
0.1660
|
0.1744
|
0.1792
|
Dividend per Share
2 |
0.1000
|
0.1800
|
0.1800
|
0.1800
|
0.1800
|
0.2200
|
0.2200
|
0.2200
|
0.2200
|
-
|
0.2600
|
0.2600
|
0.2600
|
0.2737
|
0.2764
|
Announcement Date
|
2/24/22
|
5/5/22
|
8/4/22
|
11/3/22
|
2/23/23
|
5/4/23
|
7/27/23
|
11/2/23
|
2/22/24
|
5/2/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,796
|
2,680
|
3,832
|
4,447
|
4,402
|
4,263
|
4,526
|
4,513
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
4.796
x
|
4.696
x
|
5.803
x
|
6.056
x
|
5.44
x
|
4.777
x
|
4.695
x
|
4.379
x
|
Free Cash Flow
1 |
-
|
-
|
543
|
600
|
605
|
684
|
731
|
-
|
ROE (net income / shareholders' equity)
|
1.62%
|
1.53%
|
2.28%
|
4.35%
|
5.44%
|
3.08%
|
3.46%
|
4.14%
|
ROA (Net income/ Total Assets)
|
0.95%
|
0.91%
|
1.32%
|
2.36%
|
2.95%
|
1.22%
|
1.95%
|
1.89%
|
Assets
1 |
9,051
|
9,347
|
10,278
|
10,626
|
12,432
|
22,562
|
13,682
|
15,062
|
Book Value Per Share
2 |
18.00
|
18.30
|
17.90
|
18.40
|
19.10
|
17.30
|
18.30
|
17.60
|
Cash Flow per Share
2 |
-
|
1.540
|
1.830
|
1.660
|
1.780
|
2.060
|
2.260
|
-
|
Capex
1 |
-
|
-
|
-
|
-
|
1,154
|
993
|
810
|
943
|
Capex / Sales
|
-
|
-
|
-
|
-
|
71.09%
|
57.33%
|
44.33%
|
49.5%
|
Announcement Date
|
2/27/20
|
2/25/21
|
2/24/22
|
2/23/23
|
2/22/24
|
-
|
-
|
-
|
Last Close Price
36.04
USD Average target price
39.89
USD Spread / Average Target +10.70% Consensus |
1st Jan change
|
Capi.
|
---|
| +0.22% | 13.2B | | +2.92% | 27.36B | | +6.33% | 24.64B | | +1.99% | 21.31B | | +4.78% | 16.68B | | -0.56% | 15.62B | | -11.72% | 14.71B | | +0.86% | 12.72B | | -11.02% | 11.71B | | +3.38% | 10.94B |
Residential REITs
|