Market Closed -
Nasdaq
04:00:00 2024-05-31 pm EDT
|
5-day change
|
1st Jan Change
|
395.1
USD
|
+2.47%
|
|
+3.49%
|
-19.37%
|
Fiscal Period: February |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
15,717
|
16,281
|
19,741
|
26,497
|
24,540
|
18,852
|
-
|
-
|
Enterprise Value (EV)
1 |
15,215
|
15,235
|
19,309
|
25,759
|
24,540
|
18,035
|
17,931
|
17,825
|
P/E ratio
|
22.6
x
|
92.9
x
|
20.3
x
|
21.7
x
|
19.4
x
|
15.3
x
|
13.8
x
|
12.3
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
2.12
x
|
2.65
x
|
2.29
x
|
2.6
x
|
2.19
x
|
1.63
x
|
1.53
x
|
1.45
x
|
EV / Revenue
|
2.06
x
|
2.48
x
|
2.24
x
|
2.52
x
|
2.19
x
|
1.56
x
|
1.46
x
|
1.37
x
|
EV / EBITDA
|
12.7
x
|
23.4
x
|
12.3
x
|
13.7
x
|
12.8
x
|
9.62
x
|
8.97
x
|
8.29
x
|
EV / FCF
|
19
x
|
23.1
x
|
21.8
x
|
22
x
|
23.6
x
|
16
x
|
14.8
x
|
13.3
x
|
FCF Yield
|
5.28%
|
4.32%
|
4.59%
|
4.54%
|
4.24%
|
6.24%
|
6.77%
|
7.53%
|
Price to Book
|
8.14
x
|
8.13
x
|
12.4
x
|
13.7
x
|
-
|
7.35
x
|
6.08
x
|
4.69
x
|
Nbr of stocks (in thousands)
|
57,161
|
56,339
|
54,120
|
50,881
|
48,562
|
47,716
|
-
|
-
|
Reference price
2 |
275.0
|
289.0
|
364.8
|
520.8
|
505.3
|
395.1
|
395.1
|
395.1
|
Announcement Date
|
3/12/20
|
3/11/21
|
3/10/22
|
3/9/23
|
3/14/24
|
-
|
-
|
-
|
Fiscal Period: February |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
7,398
|
6,152
|
8,631
|
10,209
|
11,207
|
11,566
|
12,305
|
13,034
|
EBITDA
1 |
1,197
|
650.3
|
1,566
|
1,880
|
1,922
|
1,875
|
1,999
|
2,151
|
EBIT
1 |
901.1
|
352.5
|
1,297
|
1,639
|
1,678
|
1,600
|
1,713
|
1,839
|
Operating Margin
|
12.18%
|
5.73%
|
15.03%
|
16.05%
|
14.97%
|
13.83%
|
13.92%
|
14.11%
|
Earnings before Tax (EBT)
1 |
906.2
|
231.1
|
1,296
|
1,644
|
1,696
|
1,615
|
1,723
|
1,849
|
Net income
1 |
705.9
|
175.8
|
985.8
|
1,242
|
1,291
|
1,228
|
1,305
|
1,400
|
Net margin
|
9.54%
|
2.86%
|
11.42%
|
12.17%
|
11.52%
|
10.61%
|
10.61%
|
10.74%
|
EPS
2 |
12.15
|
3.110
|
17.98
|
24.01
|
26.03
|
25.78
|
28.56
|
32.05
|
Free Cash Flow
1 |
802.8
|
658.5
|
887.1
|
1,170
|
1,041
|
1,125
|
1,214
|
1,343
|
FCF margin
|
10.85%
|
10.7%
|
10.28%
|
11.46%
|
9.29%
|
9.73%
|
9.87%
|
10.3%
|
FCF Conversion (EBITDA)
|
67.08%
|
101.26%
|
56.65%
|
62.22%
|
54.17%
|
60%
|
60.72%
|
62.42%
|
FCF Conversion (Net income)
|
113.71%
|
374.49%
|
89.98%
|
94.15%
|
80.63%
|
91.65%
|
92.99%
|
95.92%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/12/20
|
3/11/21
|
3/10/22
|
3/9/23
|
3/14/24
|
-
|
-
|
-
|
Fiscal Period: February |
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
2026 Q1
|
---|
Net sales
1 |
1,996
|
2,729
|
2,346
|
2,297
|
2,339
|
3,227
|
2,634
|
2,530
|
2,489
|
3,554
|
2,726
|
2,628
|
2,624
|
3,590
|
2,904
|
EBITDA
1 |
349.4
|
439.3
|
500.5
|
452.3
|
420.3
|
506.8
|
500
|
453.6
|
388.6
|
579.7
|
465.7
|
412.9
|
415.5
|
582.1
|
495
|
EBIT
1 |
284.2
|
375.6
|
437.7
|
391.4
|
361.9
|
447.6
|
442.1
|
391.6
|
327.2
|
517.1
|
400.9
|
347.4
|
345.9
|
506.4
|
424.7
|
Operating Margin
|
14.24%
|
13.76%
|
18.66%
|
17.04%
|
15.47%
|
13.87%
|
16.78%
|
15.48%
|
13.15%
|
14.55%
|
14.71%
|
13.22%
|
13.18%
|
14.1%
|
14.62%
|
Earnings before Tax (EBT)
1 |
283.8
|
375.2
|
437.3
|
391.5
|
362.7
|
452
|
449.4
|
396.1
|
329.7
|
520.4
|
407.8
|
349.8
|
349.5
|
511.7
|
427.9
|
Net income
1 |
215.3
|
289.4
|
331.4
|
295.7
|
274.6
|
340.8
|
347.1
|
300.1
|
249.5
|
394.4
|
313.1
|
265.4
|
263.8
|
386
|
324.2
|
Net margin
|
10.79%
|
10.6%
|
14.13%
|
12.87%
|
11.74%
|
10.56%
|
13.17%
|
11.86%
|
10.02%
|
11.1%
|
11.49%
|
10.1%
|
10.05%
|
10.75%
|
11.16%
|
EPS
2 |
3.940
|
5.410
|
6.300
|
5.700
|
5.340
|
6.680
|
6.880
|
6.020
|
5.070
|
8.080
|
6.470
|
5.544
|
5.566
|
8.236
|
7.042
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
12/2/21
|
3/10/22
|
5/26/22
|
8/25/22
|
12/1/22
|
3/9/23
|
5/25/23
|
8/24/23
|
11/30/23
|
3/14/24
|
5/30/24
|
-
|
-
|
-
|
-
|
Fiscal Period: February |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
502
|
1,046
|
432
|
738
|
-
|
818
|
922
|
1,027
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
803
|
658
|
887
|
1,170
|
1,041
|
1,125
|
1,214
|
1,343
|
ROE (net income / shareholders' equity)
|
37.9%
|
9.01%
|
55.8%
|
71.1%
|
-
|
50.9%
|
46.3%
|
41.4%
|
ROA (Net income/ Total Assets)
|
17.5%
|
3.53%
|
20%
|
24.5%
|
-
|
20.9%
|
20.5%
|
19.6%
|
Assets
1 |
4,028
|
4,977
|
4,927
|
5,067
|
-
|
5,865
|
6,359
|
7,154
|
Book Value Per Share
2 |
33.80
|
35.50
|
29.40
|
37.90
|
-
|
53.80
|
64.90
|
84.30
|
Cash Flow per Share
2 |
19.00
|
14.30
|
19.30
|
28.60
|
29.80
|
35.10
|
39.10
|
36.00
|
Capex
1 |
299
|
152
|
172
|
312
|
435
|
441
|
449
|
467
|
Capex / Sales
|
4.04%
|
2.47%
|
2%
|
3.06%
|
3.88%
|
3.81%
|
3.65%
|
3.58%
|
Announcement Date
|
3/12/20
|
3/11/21
|
3/10/22
|
3/9/23
|
3/14/24
|
-
|
-
|
-
|
Last Close Price
395.1
USD Average target price
490.5
USD Spread / Average Target +24.15% Consensus |
1st Jan change
|
Capi.
|
---|
| -19.37% | 18.85B | | -8.96% | 18.66B | | -.--% | 14.99B | | +20.37% | 11.62B | | +29.49% | 10.46B | | -.--% | 2.34B | | +700.00% | 1.96B | | -8.15% | 1.61B | | +0.18% | 1.72B | | +212.93% | 512M |
Beauty Supply Shop
|