Market Closed -
Nasdaq
04:00:00 2024-06-10 pm EDT
|
5-day change
|
1st Jan Change
|
13.19
USD
|
+6.46%
|
|
-4.63%
|
-25.10%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,382
|
1,851
|
2,165
|
1,878
|
1,142
|
861.1
|
-
|
-
|
Enterprise Value (EV)
1 |
2,820
|
3,291
|
3,395
|
3,316
|
2,850
|
2,555
|
2,479
|
2,364
|
P/E ratio
|
30.1
x
|
74.6
x
|
10.5
x
|
11.5
x
|
21.5
x
|
18.1
x
|
12.7
x
|
9.91
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.95
x
|
1.18
x
|
1.25
x
|
0.92
x
|
0.55
x
|
0.42
x
|
0.41
x
|
0.39
x
|
EV / Revenue
|
1.94
x
|
2.1
x
|
1.96
x
|
1.62
x
|
1.38
x
|
1.24
x
|
1.17
x
|
1.06
x
|
EV / EBITDA
|
6.24
x
|
6.62
x
|
6.27
x
|
5.17
x
|
5.08
x
|
4.94
x
|
4.53
x
|
3.98
x
|
EV / FCF
|
-49.9
x
|
1,746
x
|
43.1
x
|
-26
x
|
-20.5
x
|
316
x
|
41.4
x
|
-
|
FCF Yield
|
-2.01%
|
0.06%
|
2.32%
|
-3.84%
|
-4.89%
|
0.32%
|
2.41%
|
-
|
Price to Book
|
3.02
x
|
2.18
x
|
1.65
x
|
1.33
x
|
0.97
x
|
0.58
x
|
0.56
x
|
0.55
x
|
Nbr of stocks (in thousands)
|
58,917
|
59,072
|
73,681
|
72,288
|
64,832
|
65,283
|
-
|
-
|
Reference price
2 |
23.46
|
31.34
|
29.38
|
25.98
|
17.61
|
12.39
|
12.39
|
12.39
|
Announcement Date
|
3/2/20
|
2/25/21
|
2/24/22
|
2/23/23
|
2/26/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,452
|
1,571
|
1,734
|
2,045
|
2,071
|
2,054
|
2,114
|
2,233
|
EBITDA
1 |
452.1
|
497
|
541.1
|
640.8
|
561.6
|
517
|
546.8
|
593.4
|
EBIT
1 |
177
|
206.4
|
232.7
|
309.7
|
218.6
|
147.3
|
164.6
|
176.4
|
Operating Margin
|
12.19%
|
13.14%
|
13.41%
|
15.14%
|
10.56%
|
7.17%
|
7.79%
|
7.9%
|
Earnings before Tax (EBT)
1 |
71.57
|
41.39
|
301.2
|
260.5
|
84.24
|
64.42
|
86.86
|
100.2
|
Net income
1 |
61.2
|
32.12
|
231.4
|
198.6
|
60.33
|
45.85
|
63.96
|
72.65
|
Net margin
|
4.21%
|
2.04%
|
13.34%
|
9.71%
|
2.91%
|
2.23%
|
3.03%
|
3.25%
|
EPS
2 |
0.7800
|
0.4200
|
2.800
|
2.260
|
0.8200
|
0.6840
|
0.9740
|
1.250
|
Free Cash Flow
1 |
-56.56
|
1.885
|
78.81
|
-127.3
|
-139.4
|
8.088
|
59.88
|
-
|
FCF margin
|
-3.9%
|
0.12%
|
4.54%
|
-6.22%
|
-6.73%
|
0.39%
|
2.83%
|
-
|
FCF Conversion (EBITDA)
|
-
|
0.38%
|
14.56%
|
-
|
-
|
1.56%
|
10.95%
|
-
|
FCF Conversion (Net income)
|
-
|
5.87%
|
34.05%
|
-
|
-
|
17.64%
|
93.62%
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/2/20
|
2/25/21
|
2/24/22
|
2/23/23
|
2/26/24
|
-
|
-
|
-
|
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 |
482.4
|
485.9
|
509.7
|
516.9
|
533
|
501.1
|
529.3
|
523.1
|
517
|
485.5
|
513.7
|
529
|
521.8
|
507.8
|
542.6
|
EBITDA
1 |
154.8
|
157.7
|
157.7
|
162.7
|
162.7
|
138
|
157.1
|
136.6
|
129.9
|
127.3
|
126.2
|
131.4
|
132.3
|
133.8
|
137.8
|
EBIT
1 |
70.75
|
69.79
|
76.34
|
79.44
|
78.35
|
47.42
|
69.74
|
50.32
|
40.58
|
33
|
34.7
|
38.76
|
40
|
35.35
|
38.3
|
Operating Margin
|
14.67%
|
14.37%
|
14.98%
|
15.37%
|
14.7%
|
9.46%
|
13.18%
|
9.62%
|
7.85%
|
6.8%
|
6.76%
|
7.33%
|
7.66%
|
6.96%
|
7.06%
|
Earnings before Tax (EBT)
1 |
60.64
|
65.08
|
69.25
|
64.92
|
61.24
|
26.57
|
49.74
|
23.52
|
-15.59
|
12.45
|
13.75
|
17.82
|
19.06
|
15.5
|
18.65
|
Net income
1 |
44.52
|
49.8
|
55.09
|
51.04
|
42.65
|
20.14
|
38.02
|
17.17
|
-15.01
|
8.619
|
10.09
|
13.01
|
14.09
|
11.2
|
13.45
|
Net margin
|
9.23%
|
10.25%
|
10.81%
|
9.87%
|
8%
|
4.02%
|
7.18%
|
3.28%
|
-2.9%
|
1.78%
|
1.96%
|
2.46%
|
2.7%
|
2.21%
|
2.48%
|
EPS
2 |
0.5700
|
0.5700
|
0.6100
|
0.5700
|
0.5000
|
0.2500
|
0.4900
|
0.2400
|
-0.2400
|
0.1300
|
0.1480
|
0.1940
|
0.2120
|
0.1700
|
0.2150
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/24/22
|
5/5/22
|
8/4/22
|
11/3/22
|
2/23/23
|
5/4/23
|
8/3/23
|
11/6/23
|
2/26/24
|
5/6/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,438
|
1,439
|
1,230
|
1,438
|
1,709
|
1,694
|
1,618
|
1,503
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3.181
x
|
2.896
x
|
2.273
x
|
2.244
x
|
3.043
x
|
3.277
x
|
2.96
x
|
2.533
x
|
Free Cash Flow
1 |
-56.6
|
1.89
|
78.8
|
-127
|
-139
|
8.09
|
59.9
|
-
|
ROE (net income / shareholders' equity)
|
23.4%
|
18.6%
|
12%
|
14.5%
|
7.94%
|
3.2%
|
3.7%
|
-
|
ROA (Net income/ Total Assets)
|
3.97%
|
4.21%
|
-
|
-
|
2.96%
|
1.1%
|
1.4%
|
-
|
Assets
1 |
1,542
|
762.2
|
-
|
-
|
2,041
|
4,169
|
4,568
|
-
|
Book Value Per Share
2 |
7.760
|
14.40
|
17.80
|
19.50
|
18.10
|
21.30
|
22.30
|
22.40
|
Cash Flow per Share
2 |
5.720
|
8.550
|
7.660
|
5.350
|
8.660
|
6.340
|
6.860
|
7.290
|
Capex
1 |
454
|
510
|
505
|
599
|
793
|
411
|
375
|
-
|
Capex / Sales
|
31.23%
|
32.5%
|
29.1%
|
29.31%
|
38.32%
|
20%
|
17.74%
|
-
|
Announcement Date
|
3/2/20
|
2/25/21
|
2/24/22
|
2/23/23
|
2/26/24
|
-
|
-
|
-
|
Last Close Price
12.39
USD Average target price
19.67
USD Spread / Average Target +58.73% Consensus |
1st Jan change
|
Capi.
|
---|
| -25.10% | 809M | | +34.57% | 4.36B | | -2.39% | 1.34B | | 0.00% | 719M | | +15.58% | 415M | | -23.62% | 165M | | +23.44% | 84.54M |
Air Freight
|