Market Closed -
Nyse
04:00:02 2024-05-24 pm EDT
|
5-day change
|
1st Jan Change
|
38.71
USD
|
+0.10%
|
|
-0.03%
|
+11.46%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
5,718
|
8,582
|
5,144
|
5,105
|
5,617
|
-
|
-
|
Enterprise Value (EV)
1 |
9,651
|
12,258
|
8,690
|
8,237
|
8,880
|
9,063
|
9,249
|
P/E ratio
|
-45.2
x
|
18.9
x
|
5.91
x
|
8.13
x
|
228
x
|
155
x
|
108
x
|
Yield
|
1.12%
|
3.22%
|
5.25%
|
5.18%
|
4.71%
|
4.81%
|
4.95%
|
Capitalization / Revenue
|
7.95
x
|
11.6
x
|
6.65
x
|
6.23
x
|
7.05
x
|
6.83
x
|
6.51
x
|
EV / Revenue
|
13.4
x
|
16.5
x
|
11.2
x
|
10
x
|
11.1
x
|
11
x
|
10.7
x
|
EV / EBITDA
|
22.1
x
|
28.7
x
|
18.2
x
|
16.7
x
|
17.5
x
|
17.4
x
|
17.9
x
|
EV / FCF
|
-
|
80
x
|
-
|
-
|
40.5
x
|
39.2
x
|
38.8
x
|
FCF Yield
|
-
|
1.25%
|
-
|
-
|
2.47%
|
2.55%
|
2.58%
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
148,866
|
156,985
|
149,928
|
146,993
|
145,104
|
-
|
-
|
Reference price
2 |
38.41
|
54.67
|
34.31
|
34.73
|
38.71
|
38.71
|
38.71
|
Announcement Date
|
2/11/21
|
2/9/22
|
2/9/23
|
2/8/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
914.3
|
719.6
|
740.9
|
773.7
|
820
|
796.4
|
822.8
|
862.3
|
EBITDA
1 |
536.9
|
436.2
|
426.9
|
478.4
|
492.8
|
506.1
|
520.7
|
517.7
|
EBIT
1 |
156.8
|
115.2
|
107.2
|
127.5
|
150.2
|
163.4
|
177.1
|
188.1
|
Operating Margin
|
17.15%
|
16.02%
|
14.47%
|
16.48%
|
18.32%
|
20.52%
|
21.52%
|
21.81%
|
Earnings before Tax (EBT)
1 |
504.9
|
-19.14
|
474
|
-
|
691.7
|
37.5
|
40.08
|
48.54
|
Net income
1 |
466.1
|
-104.3
|
447.1
|
903.6
|
634.4
|
19.23
|
25.8
|
38.49
|
Net margin
|
50.98%
|
-14.5%
|
60.35%
|
116.79%
|
77.37%
|
2.41%
|
3.14%
|
4.46%
|
EPS
2 |
-
|
-0.8500
|
2.890
|
5.810
|
4.270
|
0.1700
|
0.2500
|
0.3600
|
Free Cash Flow
1 |
-18.99
|
-
|
153.3
|
-
|
-
|
219.5
|
231.2
|
238.5
|
FCF margin
|
-2.08%
|
-
|
20.69%
|
-
|
-
|
27.56%
|
28.1%
|
27.66%
|
FCF Conversion (EBITDA)
|
-
|
-
|
35.9%
|
-
|
-
|
43.38%
|
44.4%
|
46.07%
|
FCF Conversion (Net income)
|
-
|
-
|
34.28%
|
-
|
-
|
1,141.44%
|
896.22%
|
619.78%
|
Dividend per Share
2 |
-
|
0.4300
|
1.760
|
1.800
|
1.800
|
1.822
|
1.860
|
1.915
|
Announcement Date
|
1/30/20
|
2/11/21
|
2/9/22
|
2/9/23
|
2/8/24
|
-
|
-
|
-
|
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 |
194.3
|
181.5
|
183.5
|
200.9
|
207.9
|
212
|
214.6
|
197.3
|
196.4
|
195.6
|
200.3
|
199
|
200.8
|
205.2
|
207.5
|
EBITDA
1 |
108.4
|
107.6
|
140
|
117
|
136.3
|
123.6
|
134
|
117.6
|
115.9
|
106.3
|
132.4
|
132.1
|
131
|
124.5
|
131.1
|
EBIT
1 |
20.89
|
23.08
|
37.93
|
26.57
|
-
|
27.9
|
-
|
-
|
37.24
|
26.55
|
37.84
|
42.04
|
50.43
|
40.82
|
40.11
|
Operating Margin
|
10.75%
|
12.72%
|
20.67%
|
13.23%
|
-
|
13.16%
|
-
|
-
|
18.97%
|
13.57%
|
18.89%
|
21.12%
|
25.11%
|
19.89%
|
19.33%
|
Earnings before Tax (EBT)
1 |
393.1
|
400.8
|
213.2
|
3.442
|
356.6
|
-9.809
|
1.775
|
715.1
|
-15.36
|
-3.959
|
7.412
|
9.247
|
15.94
|
9.044
|
8.034
|
Net income
1 |
372.7
|
375.9
|
196.7
|
1.76
|
329.3
|
-11.46
|
-1.439
|
663.6
|
-16.26
|
-6.57
|
7.773
|
6.199
|
4.712
|
3.531
|
7.274
|
Net margin
|
191.77%
|
207.12%
|
107.21%
|
0.88%
|
158.4%
|
-5.4%
|
-0.67%
|
336.33%
|
-8.28%
|
-3.36%
|
3.88%
|
3.11%
|
2.35%
|
1.72%
|
3.51%
|
EPS
2 |
2.370
|
2.390
|
1.260
|
0.0100
|
2.170
|
-0.0800
|
-0.0100
|
4.430
|
-0.1100
|
-0.0500
|
0.0400
|
0.0500
|
0.0633
|
0.0100
|
0.0400
|
Dividend per Share
2 |
0.4500
|
0.4500
|
0.4500
|
0.4500
|
0.4500
|
0.4500
|
0.4500
|
0.4500
|
0.4500
|
-
|
0.4560
|
0.4560
|
0.4550
|
0.4625
|
0.4625
|
Announcement Date
|
2/9/22
|
5/2/22
|
7/28/22
|
11/3/22
|
2/9/23
|
5/1/23
|
7/27/23
|
11/2/23
|
2/8/24
|
5/8/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
4,328
|
3,933
|
3,676
|
3,546
|
3,132
|
3,263
|
3,446
|
3,632
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
8.06
x
|
9.017
x
|
8.61
x
|
7.411
x
|
6.356
x
|
6.448
x
|
6.618
x
|
7.015
x
|
Free Cash Flow
1 |
-19
|
-
|
153
|
-
|
-
|
220
|
231
|
239
|
ROE (net income / shareholders' equity)
|
26.8%
|
-6.76%
|
28.7%
|
45.5%
|
28.1%
|
0.78%
|
1.36%
|
1.91%
|
ROA (Net income/ Total Assets)
|
6.82%
|
-1.59%
|
7.06%
|
13.9%
|
10%
|
0.28%
|
0.47%
|
0.59%
|
Assets
1 |
6,833
|
6,569
|
6,335
|
6,496
|
6,343
|
6,796
|
5,530
|
6,567
|
Book Value Per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cash Flow per Share
2 |
-
|
-
|
2.160
|
-
|
-
|
2.370
|
2.480
|
2.560
|
Capex
1 |
393
|
347
|
180
|
206
|
174
|
120
|
123
|
125
|
Capex / Sales
|
43.03%
|
48.21%
|
24.25%
|
26.67%
|
21.18%
|
15.1%
|
14.93%
|
14.55%
|
Announcement Date
|
1/30/20
|
2/11/21
|
2/9/22
|
2/9/23
|
2/8/24
|
-
|
-
|
-
|
Last Close Price
38.71
USD Average target price
38.22
USD Spread / Average Target -1.27% Consensus |
1st Jan change
|
Capi.
|
---|
| +11.46% | 5.62B | | +4.34% | 27.74B | | +7.42% | 24.9B | | +1.08% | 21.12B | | +4.62% | 16.66B | | -0.94% | 15.56B | | -12.35% | 14.6B | | +0.47% | 13.24B | | +1.75% | 12.83B | | -12.32% | 11.53B |
Residential REITs
|