Market Closed -
Nyse
04:00:02 2024-06-06 pm EDT
|
5-day change
|
1st Jan Change
|
107
USD
|
-0.24%
|
|
+5.91%
|
+7.74%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
10,274
|
9,732
|
18,261
|
11,918
|
10,601
|
11,397
|
-
|
-
|
Enterprise Value (EV)
1 |
12,775
|
12,478
|
20,818
|
15,589
|
14,057
|
14,826
|
14,985
|
15,091
|
P/E ratio
|
47.8
x
|
80.6
x
|
60.4
x
|
18.5
x
|
26.8
x
|
56.9
x
|
64.3
x
|
52
x
|
Yield
|
3.02%
|
3.32%
|
1.86%
|
3.36%
|
4.03%
|
3.84%
|
3.96%
|
4.05%
|
Capitalization / Revenue
|
9.99
x
|
9.32
x
|
16
x
|
8.38
x
|
6.87
x
|
7.38
x
|
7.19
x
|
6.89
x
|
EV / Revenue
|
12.4
x
|
12
x
|
18.2
x
|
11
x
|
9.12
x
|
9.59
x
|
9.46
x
|
9.13
x
|
EV / EBITDA
|
21.7
x
|
20.8
x
|
32.1
x
|
18.5
x
|
15.6
x
|
16.7
x
|
16.7
x
|
16.6
x
|
EV / FCF
|
-
|
-
|
36.3
x
|
23.8
x
|
37.1
x
|
22
x
|
22
x
|
-
|
FCF Yield
|
-
|
-
|
2.75%
|
4.2%
|
2.69%
|
4.55%
|
4.54%
|
-
|
Price to Book
|
2.91
x
|
2.88
x
|
4.34
x
|
2.41
x
|
2.17
x
|
2.54
x
|
2.74
x
|
2.97
x
|
Nbr of stocks (in thousands)
|
96,832
|
97,396
|
102,197
|
106,528
|
106,771
|
106,535
|
-
|
-
|
Reference price
2 |
106.1
|
99.92
|
178.7
|
111.9
|
99.29
|
107.0
|
107.0
|
107.0
|
Announcement Date
|
1/30/20
|
2/4/21
|
2/3/22
|
2/2/23
|
2/1/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,028
|
1,044
|
1,144
|
1,423
|
1,542
|
1,545
|
1,584
|
1,653
|
EBITDA
1 |
589.6
|
598.9
|
648.1
|
842.4
|
901.1
|
887.7
|
895.2
|
908.7
|
EBIT
1 |
253.4
|
231.7
|
227.4
|
265.3
|
326.3
|
301.9
|
298.1
|
338.4
|
Operating Margin
|
24.64%
|
22.2%
|
19.89%
|
18.65%
|
21.16%
|
19.54%
|
18.81%
|
20.47%
|
Earnings before Tax (EBT)
1 |
225.4
|
130.6
|
314.3
|
664.5
|
414.2
|
211.1
|
172
|
192.5
|
Net income
1 |
219.6
|
123.9
|
303.9
|
653.6
|
403.3
|
209.2
|
173
|
219.9
|
Net margin
|
21.35%
|
11.87%
|
26.57%
|
45.94%
|
26.15%
|
13.54%
|
10.92%
|
13.3%
|
EPS
2 |
2.220
|
1.240
|
2.960
|
6.040
|
3.700
|
1.880
|
1.663
|
2.058
|
Free Cash Flow
1 |
-
|
-
|
573.4
|
654
|
378.4
|
674
|
680
|
-
|
FCF margin
|
-
|
-
|
50.14%
|
45.97%
|
24.54%
|
43.62%
|
42.92%
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
88.48%
|
77.64%
|
42%
|
75.92%
|
75.96%
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
188.69%
|
100.06%
|
93.83%
|
322.18%
|
393.1%
|
-
|
Dividend per Share
2 |
3.200
|
3.320
|
3.320
|
3.760
|
4.000
|
4.111
|
4.238
|
4.335
|
Announcement Date
|
1/30/20
|
2/4/21
|
2/3/22
|
2/2/23
|
2/1/24
|
-
|
-
|
-
|
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 |
305.4
|
311.4
|
361.7
|
373.8
|
375.9
|
378.2
|
385.5
|
390.8
|
387.6
|
383.1
|
385.5
|
387.8
|
388.4
|
391.1
|
395.3
|
EBITDA
1 |
182
|
182.5
|
212.4
|
221.4
|
226.2
|
220.1
|
224
|
227.5
|
228.4
|
220.2
|
220.9
|
222.7
|
225.7
|
221.7
|
222.4
|
EBIT
1 |
65.53
|
69.31
|
54.65
|
62.48
|
78.89
|
77.61
|
80.96
|
83.14
|
83.42
|
75.4
|
72.4
|
73.31
|
74.96
|
71.15
|
78.36
|
Operating Margin
|
21.46%
|
22.26%
|
15.11%
|
16.72%
|
20.99%
|
20.52%
|
21%
|
21.28%
|
21.52%
|
19.68%
|
18.78%
|
18.9%
|
19.3%
|
18.2%
|
19.82%
|
Earnings before Tax (EBT)
1 |
218.5
|
84.19
|
499.8
|
32.29
|
48.22
|
44.77
|
93.79
|
50.57
|
225.1
|
86.66
|
42.37
|
42.07
|
43.53
|
40.83
|
41.67
|
Net income
1 |
212.9
|
80.74
|
497.3
|
29.84
|
45.71
|
41.92
|
91.1
|
47.96
|
222.3
|
83.89
|
42.71
|
43.28
|
44.12
|
41.07
|
42.94
|
Net margin
|
69.72%
|
25.93%
|
137.49%
|
7.98%
|
12.16%
|
11.08%
|
23.63%
|
12.27%
|
57.36%
|
21.9%
|
11.08%
|
11.16%
|
11.36%
|
10.5%
|
10.86%
|
EPS
2 |
2.020
|
0.7600
|
4.540
|
0.2700
|
0.4200
|
0.3900
|
0.8400
|
0.4400
|
2.030
|
0.7700
|
0.3850
|
0.3898
|
0.4028
|
0.3911
|
0.4194
|
Dividend per Share
2 |
0.8300
|
0.9400
|
0.9400
|
0.9400
|
0.9400
|
1.000
|
1.000
|
1.000
|
1.000
|
1.030
|
1.031
|
1.031
|
1.031
|
1.056
|
1.063
|
Announcement Date
|
2/3/22
|
4/28/22
|
7/28/22
|
10/27/22
|
2/2/23
|
4/27/23
|
8/3/23
|
10/26/23
|
2/1/24
|
5/2/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,501
|
2,746
|
2,557
|
3,670
|
3,456
|
3,429
|
3,588
|
3,694
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
4.241
x
|
4.586
x
|
3.945
x
|
4.357
x
|
3.835
x
|
3.863
x
|
4.008
x
|
4.065
x
|
Free Cash Flow
1 |
-
|
-
|
573
|
654
|
378
|
674
|
680
|
-
|
ROE (net income / shareholders' equity)
|
5.24%
|
3.5%
|
3.42%
|
3.17%
|
3.61%
|
3.77%
|
3.89%
|
5.1%
|
ROA (Net income/ Total Assets)
|
2.81%
|
1.78%
|
1.72%
|
7.55%
|
1.92%
|
0.94%
|
1.31%
|
1.59%
|
Assets
1 |
7,829
|
6,974
|
17,661
|
8,652
|
20,977
|
22,279
|
13,239
|
13,803
|
Book Value Per Share
2 |
36.50
|
34.70
|
41.20
|
46.30
|
45.80
|
42.20
|
39.00
|
36.00
|
Cash Flow per Share
2 |
5.590
|
5.130
|
5.620
|
6.870
|
7.270
|
7.010
|
7.060
|
7.360
|
Capex
1 |
861
|
435
|
1,063
|
1,520
|
417
|
198
|
172
|
202
|
Capex / Sales
|
83.72%
|
41.65%
|
92.93%
|
106.83%
|
27.01%
|
12.82%
|
10.88%
|
12.21%
|
Announcement Date
|
1/30/20
|
2/4/21
|
2/3/22
|
2/2/23
|
2/1/24
|
-
|
-
|
-
|
Average target price
106.3
USD Spread / Average Target -0.61% Consensus |
1st Jan change
|
Capi.
|
---|
| +7.74% | 11.42B | | +5.90% | 28.18B | | +6.72% | 24.91B | | +2.20% | 21.27B | | +8.22% | 17.21B | | +1.96% | 15.98B | | -11.16% | 14.77B | | -0.53% | 13.16B | | +3.42% | 13.09B | | -9.55% | 11.89B |
Residential REITs
|