Real-time Estimate
Cboe BZX
01:33:00 2024-05-20 pm EDT
|
5-day change
|
1st Jan Change
|
3.685
USD
|
-0.14%
|
|
-0.67%
|
-63.98%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
5,618
|
4,894
|
5,678
|
5,858
|
7,391
|
3,028
|
-
|
-
|
Enterprise Value (EV)
1 |
5,618
|
4,894
|
5,678
|
5,858
|
7,391
|
3,028
|
3,028
|
3,028
|
P/E ratio
|
15.6
x
|
10.3
x
|
10.2
x
|
6.83
x
|
3.16
x
|
-6.56
x
|
12.2
x
|
9.02
x
|
Yield
|
5.66%
|
6.45%
|
5.57%
|
7.91%
|
5.47%
|
1.94%
|
1.17%
|
1.08%
|
Capitalization / Revenue
|
5.43
x
|
4.22
x
|
4.21
x
|
3.57
x
|
1.28
x
|
1.06
x
|
0.96
x
|
-
|
EV / Revenue
|
5.43
x
|
4.22
x
|
4.21
x
|
3.57
x
|
1.28
x
|
1.06
x
|
0.96
x
|
-
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0.9
x
|
0.77
x
|
0.87
x
|
0.7
x
|
0.72
x
|
0.58
x
|
0.56
x
|
0.53
x
|
Nbr of stocks (in thousands)
|
467,351
|
463,904
|
465,021
|
681,136
|
722,488
|
820,716
|
-
|
-
|
Reference price
2 |
12.02
|
10.55
|
12.21
|
8.600
|
10.23
|
3.690
|
3.690
|
3.690
|
Announcement Date
|
1/29/20
|
1/27/21
|
1/26/22
|
1/31/23
|
1/31/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,034
|
1,160
|
1,350
|
1,643
|
5,783
|
2,849
|
3,152
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
540.8
|
646
|
832
|
875
|
3,239
|
189.4
|
848.8
|
998.6
|
Operating Margin
|
52.31%
|
55.69%
|
61.63%
|
53.26%
|
56.01%
|
6.65%
|
26.93%
|
-
|
Earnings before Tax (EBT)
1 |
523.3
|
587.8
|
806
|
826
|
2,406
|
-657.9
|
605.7
|
746.4
|
Net income
1 |
362.2
|
478.3
|
563
|
617
|
2,341
|
-610.1
|
397.8
|
512.1
|
Net margin
|
35.03%
|
41.23%
|
41.7%
|
37.55%
|
40.48%
|
-21.41%
|
12.62%
|
-
|
EPS
2 |
0.7700
|
1.020
|
1.200
|
1.260
|
3.240
|
-0.5622
|
0.3021
|
0.4092
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.6800
|
0.6800
|
0.6800
|
0.6800
|
0.5600
|
0.0714
|
0.0431
|
0.0400
|
Announcement Date
|
1/29/20
|
1/27/21
|
1/26/22
|
1/31/23
|
1/31/24
|
-
|
-
|
-
|
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
|
346
|
377
|
343
|
577
|
2,653
|
1,202
|
1,042
|
886
|
633
|
727.4
|
734.1
|
733
|
745.4
|
790.5
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
210
|
212
|
243
|
211
|
209
|
263
|
509
|
421
|
191
|
98
|
41.02
|
57.59
|
98.51
|
123.6
|
190.4
|
Operating Margin
|
62.13%
|
61.27%
|
64.46%
|
61.52%
|
36.22%
|
9.91%
|
42.35%
|
40.4%
|
21.56%
|
15.48%
|
5.64%
|
7.85%
|
13.44%
|
16.58%
|
24.08%
|
Earnings before Tax (EBT)
1 |
199
|
207
|
230
|
205
|
184
|
2,007
|
492
|
268
|
-361
|
-381
|
-162.6
|
-77.83
|
-34.88
|
72.98
|
137.1
|
Net income
1 |
142
|
147
|
163
|
144
|
164
|
1,998
|
405
|
199
|
-260
|
-335
|
-152.4
|
-76.39
|
-38.72
|
29.36
|
86.38
|
Net margin
|
42.01%
|
42.49%
|
43.24%
|
41.98%
|
28.42%
|
75.31%
|
33.69%
|
19.1%
|
-29.35%
|
-52.92%
|
-20.95%
|
-10.41%
|
-5.28%
|
3.94%
|
10.93%
|
EPS
2 |
0.3000
|
0.3100
|
0.3400
|
0.3000
|
0.3000
|
2.870
|
0.5500
|
0.2700
|
-0.3600
|
-0.4500
|
-0.1323
|
-0.0418
|
-0.007120
|
0.0322
|
0.0644
|
Dividend per Share
2 |
0.1700
|
0.1700
|
0.1700
|
0.1700
|
0.1700
|
0.1700
|
0.1700
|
0.1700
|
0.0500
|
-
|
0.0100
|
0.0100
|
0.0100
|
0.0100
|
0.0100
|
Announcement Date
|
1/26/22
|
4/27/22
|
7/27/22
|
10/26/22
|
1/31/23
|
4/28/23
|
7/27/23
|
10/26/23
|
1/31/24
|
5/1/24
|
-
|
-
|
-
|
-
|
-
|
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)
|
5.88%
|
7.71%
|
8.75%
|
9.38%
|
23.2%
|
-6.71%
|
4.79%
|
4.7%
|
ROA (Net income/ Total Assets)
|
0.76%
|
0.94%
|
1.04%
|
1.01%
|
2.15%
|
-0.48%
|
0.38%
|
0.55%
|
Assets
1 |
47,660
|
50,881
|
54,135
|
61,089
|
108,884
|
127,097
|
105,973
|
93,107
|
Book Value Per Share
2 |
13.30
|
13.70
|
14.10
|
12.20
|
14.30
|
6.330
|
6.560
|
7.010
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/29/20
|
1/27/21
|
1/26/22
|
1/31/23
|
1/31/24
|
-
|
-
|
-
|
Last Close Price
3.69
USD Average target price
4.9
USD Spread / Average Target +32.79% Consensus |
1st Jan change
|
Capi.
|
---|
| -63.93% | 3.03B | | +20.43% | 588B | | +16.75% | 307B | | +23.82% | 257B | | +24.18% | 213B | | +26.88% | 190B | | +31.54% | 172B | | +9.54% | 164B | | +8.46% | 151B | | +8.92% | 135B |
Other Banks
|