Market Closed -
Nasdaq
04:00:00 2024-05-24 pm EDT
|
5-day change
|
1st Jan Change
|
15.16
USD
|
+0.07%
|
|
+1.54%
|
+7.52%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,029
|
861.6
|
915.4
|
862.8
|
1,398
|
1,587
|
-
|
-
|
Enterprise Value (EV)
1 |
1,237
|
861.6
|
915.4
|
862.8
|
1,541
|
1,716
|
1,653
|
1,587
|
P/E ratio
|
-64.8
x
|
-2.69
x
|
-13.2
x
|
19
x
|
-470
x
|
25.3
x
|
23
x
|
17.6
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
1.83
x
|
7.12
x
|
6.36
x
|
1.58
x
|
1.76
x
|
1.82
x
|
1.71
x
|
1.57
x
|
EV / Revenue
|
2.2
x
|
7.12
x
|
6.36
x
|
1.58
x
|
1.94
x
|
1.97
x
|
1.78
x
|
1.57
x
|
EV / EBITDA
|
21.2
x
|
-20.2
x
|
-48.3
x
|
17.1
x
|
17.3
x
|
16.8
x
|
14.9
x
|
12.6
x
|
EV / FCF
|
-431
x
|
-
|
-
|
43.3
x
|
22.4
x
|
14.1
x
|
15.8
x
|
11.4
x
|
FCF Yield
|
-0.23%
|
-
|
-
|
2.31%
|
4.46%
|
7.08%
|
6.33%
|
8.79%
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
61,118
|
84,968
|
91,361
|
92,475
|
99,122
|
104,714
|
-
|
-
|
Reference price
2 |
16.84
|
10.14
|
10.02
|
9.330
|
14.10
|
15.16
|
15.16
|
15.16
|
Announcement Date
|
2/26/20
|
3/3/21
|
3/2/22
|
2/22/23
|
2/28/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
562.2
|
120.9
|
144
|
546.3
|
794
|
871.6
|
930
|
1,013
|
EBITDA
1 |
58.23
|
-42.75
|
-18.95
|
50.38
|
89.19
|
101.9
|
111.2
|
126.1
|
EBIT
1 |
36.68
|
-67.2
|
-52.06
|
15.14
|
54.17
|
69.78
|
76.02
|
87.35
|
Operating Margin
|
6.52%
|
-55.57%
|
-36.14%
|
2.77%
|
6.82%
|
8.01%
|
8.17%
|
8.62%
|
Earnings before Tax (EBT)
1 |
-37.21
|
-279.7
|
-68.09
|
53.78
|
-4.5
|
60.04
|
67.73
|
83.55
|
Net income
1 |
-41.21
|
-280.5
|
-68.52
|
53.16
|
-2.974
|
58.76
|
66.3
|
82.1
|
Net margin
|
-7.33%
|
-231.95%
|
-47.57%
|
9.73%
|
-0.37%
|
6.74%
|
7.13%
|
8.11%
|
EPS
2 |
-0.2600
|
-3.770
|
-0.7600
|
0.4900
|
-0.0300
|
0.6000
|
0.6600
|
0.8600
|
Free Cash Flow
1 |
-2.867
|
-
|
-
|
19.94
|
68.79
|
121.5
|
104.6
|
139.5
|
FCF margin
|
-0.51%
|
-
|
-
|
3.65%
|
8.66%
|
13.94%
|
11.25%
|
13.77%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
39.57%
|
77.13%
|
119.29%
|
94.07%
|
110.59%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
37.51%
|
-
|
206.82%
|
157.76%
|
169.86%
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/26/20
|
3/3/21
|
3/2/22
|
2/22/23
|
2/28/24
|
-
|
-
|
-
|
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 |
85.65
|
87.66
|
127.4
|
162.3
|
168.9
|
182.5
|
200.5
|
216.3
|
194.8
|
211.2
|
219.3
|
229.9
|
211.8
|
220.5
|
228.3
|
EBITDA
1 |
4.795
|
2.341
|
9.099
|
16.95
|
20.68
|
19.26
|
21.64
|
24.9
|
23.38
|
25.28
|
24.92
|
26.61
|
25.45
|
26.05
|
26.24
|
EBIT
1 |
-4.041
|
-6.422
|
1.024
|
9.831
|
10.7
|
11.16
|
13.44
|
16.95
|
12.62
|
16.98
|
16.96
|
18.95
|
17.37
|
17.4
|
17.53
|
Operating Margin
|
-4.72%
|
-7.33%
|
0.8%
|
6.06%
|
6.34%
|
6.12%
|
6.7%
|
7.84%
|
6.48%
|
8.04%
|
7.73%
|
8.24%
|
8.2%
|
7.89%
|
7.68%
|
Earnings before Tax (EBT)
1 |
-10.66
|
-6.429
|
55.98
|
6.147
|
-1.915
|
-15.34
|
-3.118
|
20.59
|
-6.63
|
21.74
|
13.98
|
16.08
|
14.69
|
14.56
|
14.71
|
Net income
1 |
-10.92
|
-6.316
|
55.89
|
5.911
|
-2.33
|
-15.9
|
-3.177
|
23.41
|
-7.304
|
21.17
|
13.74
|
15.82
|
14.42
|
14.16
|
14.35
|
Net margin
|
-12.75%
|
-7.2%
|
43.88%
|
3.64%
|
-1.38%
|
-8.72%
|
-1.58%
|
10.82%
|
-3.75%
|
10.02%
|
6.27%
|
6.88%
|
6.81%
|
6.42%
|
6.29%
|
EPS
2 |
-0.1200
|
-0.0700
|
0.4600
|
0.0600
|
-0.0300
|
-0.1700
|
-0.0300
|
0.2310
|
-0.0700
|
0.2100
|
0.1400
|
0.1600
|
0.1600
|
0.1300
|
0.1300
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/2/22
|
5/4/22
|
8/3/22
|
11/2/22
|
2/22/23
|
5/3/23
|
8/2/23
|
11/1/23
|
2/28/24
|
5/1/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
208
|
-
|
-
|
-
|
144
|
129
|
66
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3.564
x
|
-
|
-
|
-
|
1.612
x
|
1.266
x
|
0.5935
x
|
-
|
Free Cash Flow
1 |
-2.87
|
-
|
-
|
19.9
|
68.8
|
122
|
105
|
139
|
ROE (net income / shareholders' equity)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
3.43
|
2.13
|
-
|
4.83
|
-
|
-
|
-
|
-
|
Capex / Sales
|
0.61%
|
1.76%
|
-
|
0.88%
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/26/20
|
3/3/21
|
3/2/22
|
2/22/23
|
2/28/24
|
-
|
-
|
-
|
Last Close Price
15.16
USD Average target price
17.75
USD Spread / Average Target +17.08% Consensus |
1st Jan change
|
Capi.
|
---|
| +7.52% | 1.59B | | -12.96% | 5.56B | | +7.76% | 3.23B | | +1.77% | 2.89B | | -16.02% | 2.49B | | -22.94% | 1.55B | | +11.81% | 428M | | +13.46% | 333M | | 0.00% | 328M | | -1.63% | 298M |
Gyms, Fitness and Spa Centers
|