Real-time Estimate
Cboe BZX
12:33:35 2024-07-10 pm EDT
|
5-day change
|
1st Jan Change
|
44.96
USD
|
-2.36%
|
|
-0.94%
|
+36.51%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
5,168
|
3,677
|
3,314
|
1,877
|
1,625
|
2,283
|
-
|
-
|
Enterprise Value (EV)
1 |
11,427
|
9,111
|
3,314
|
5,993
|
1,625
|
16,589
|
16,301
|
16,283
|
P/E ratio
|
18.4
x
|
16.6
x
|
4.16
x
|
8.44
x
|
2.3
x
|
7.41
x
|
7.05
x
|
4.96
x
|
Yield
|
2.25%
|
1.7%
|
1.26%
|
2.23%
|
2.55%
|
1.82%
|
1.87%
|
2.01%
|
Capitalization / Revenue
|
0.93
x
|
0.81
x
|
0.91
x
|
0.49
x
|
0.38
x
|
0.61
x
|
0.59
x
|
0.57
x
|
EV / Revenue
|
2.05
x
|
2.02
x
|
0.91
x
|
1.57
x
|
0.38
x
|
4.42
x
|
4.25
x
|
4.05
x
|
EV / EBITDA
|
8.99
x
|
7.88
x
|
2.18
x
|
-
|
1.5
x
|
43.2
x
|
35.1
x
|
28.2
x
|
EV / FCF
|
10.6
x
|
4.98
x
|
2.27
x
|
3.37
x
|
-
|
-202
x
|
1,254
x
|
76.4
x
|
FCF Yield
|
9.41%
|
20.1%
|
44%
|
29.7%
|
-
|
-0.49%
|
0.08%
|
1.31%
|
Price to Book
|
3.36
x
|
2.42
x
|
1.59
x
|
0.83
x
|
0.56
x
|
0.73
x
|
0.67
x
|
0.6
x
|
Nbr of stocks (in thousands)
|
46,056
|
49,623
|
49,785
|
49,853
|
49,331
|
49,584
|
-
|
-
|
Reference price
2 |
112.2
|
74.10
|
66.57
|
37.66
|
32.94
|
46.04
|
46.04
|
46.04
|
Announcement Date
|
1/30/20
|
1/28/21
|
1/27/22
|
1/26/23
|
1/25/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
5,581
|
4,521
|
3,655
|
3,826
|
4,289
|
3,753
|
3,840
|
4,021
|
EBITDA
1 |
1,271
|
1,157
|
1,519
|
-
|
1,084
|
383.8
|
464.1
|
577.1
|
EBIT
1 |
1,307
|
888.4
|
1,427
|
1,894
|
2,197
|
1,744
|
1,796
|
2,019
|
Operating Margin
|
23.42%
|
19.65%
|
39.04%
|
49.5%
|
51.22%
|
46.48%
|
46.77%
|
50.22%
|
Earnings before Tax (EBT)
1 |
738.4
|
394.5
|
1,044
|
300
|
968
|
401.9
|
439.1
|
614.8
|
Net income
1 |
310.9
|
213.7
|
801
|
223
|
718
|
308.8
|
321.5
|
457.4
|
Net margin
|
5.57%
|
4.73%
|
21.92%
|
5.83%
|
16.74%
|
8.23%
|
8.37%
|
11.37%
|
EPS
2 |
6.100
|
4.460
|
16.02
|
4.460
|
14.34
|
6.216
|
6.534
|
9.282
|
Free Cash Flow
1 |
1,075
|
1,829
|
1,459
|
1,780
|
-
|
-82
|
13
|
213
|
FCF margin
|
19.27%
|
40.45%
|
39.92%
|
46.52%
|
-
|
-2.19%
|
0.34%
|
5.3%
|
FCF Conversion (EBITDA)
|
84.59%
|
158.07%
|
96.05%
|
-
|
-
|
-
|
2.8%
|
36.91%
|
FCF Conversion (Net income)
|
345.9%
|
855.73%
|
182.15%
|
798.21%
|
-
|
-
|
4.04%
|
46.57%
|
Dividend per Share
2 |
2.520
|
1.260
|
0.8400
|
0.8400
|
0.8400
|
0.8400
|
0.8590
|
0.9260
|
Announcement Date
|
1/30/20
|
1/28/21
|
1/27/22
|
1/26/23
|
1/25/24
|
-
|
-
|
-
|
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 |
939
|
921
|
893
|
979
|
1,033
|
1,289
|
952
|
1,031
|
1,017
|
991
|
913.4
|
934.8
|
895.6
|
955.8
|
923.7
|
EBITDA
1 |
171
|
523
|
-
|
-
|
-
|
779
|
-
|
-
|
42
|
532
|
76
|
21
|
-117
|
-
|
-
|
EBIT
1 |
149
|
495
|
420
|
493
|
485
|
745
|
422
|
529
|
501
|
509
|
411.1
|
439
|
373.2
|
436.3
|
411.3
|
Operating Margin
|
15.87%
|
53.75%
|
47.03%
|
50.36%
|
46.95%
|
57.8%
|
44.33%
|
51.31%
|
49.26%
|
51.36%
|
45.01%
|
46.96%
|
41.67%
|
45.65%
|
44.52%
|
Earnings before Tax (EBT)
1 |
65
|
302
|
16
|
189
|
-207
|
638
|
86
|
225
|
19
|
188
|
104.4
|
95.46
|
-28.86
|
118.7
|
150.1
|
Net income
1 |
70
|
210
|
12
|
134
|
-134
|
455
|
48
|
171
|
43
|
134
|
78.75
|
81.81
|
-33.99
|
94.86
|
108.8
|
Net margin
|
7.45%
|
22.8%
|
1.34%
|
13.69%
|
-12.97%
|
35.3%
|
5.04%
|
16.59%
|
4.23%
|
13.52%
|
8.62%
|
8.75%
|
-3.79%
|
9.92%
|
11.77%
|
EPS
2 |
0.3400
|
4.200
|
0.2500
|
2.690
|
-2.680
|
9.080
|
0.9500
|
3.420
|
0.8700
|
2.700
|
1.587
|
1.448
|
-0.6125
|
1.920
|
2.196
|
Dividend per Share
2 |
0.2100
|
0.2100
|
0.2100
|
0.2100
|
0.2100
|
0.2100
|
0.2100
|
0.2100
|
0.2100
|
-
|
0.2100
|
0.2100
|
0.2100
|
0.2100
|
0.2100
|
Announcement Date
|
1/27/22
|
4/28/22
|
7/28/22
|
10/27/22
|
1/26/23
|
4/27/23
|
7/27/23
|
10/26/23
|
1/25/24
|
4/25/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
6,260
|
5,434
|
-
|
4,116
|
-
|
14,307
|
14,018
|
14,000
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
4.924
x
|
4.697
x
|
-
|
-
|
-
|
37.27
x
|
30.2
x
|
24.26
x
|
Free Cash Flow
1 |
1,075
|
1,829
|
1,459
|
1,780
|
-
|
-82
|
13
|
213
|
ROE (net income / shareholders' equity)
|
15.7%
|
28.9%
|
40.7%
|
9.8%
|
27.1%
|
8.95%
|
9.41%
|
11.8%
|
ROA (Net income/ Total Assets)
|
1.09%
|
0.87%
|
3.6%
|
1%
|
3.3%
|
1.14%
|
1.27%
|
1.74%
|
Assets
1 |
28,442
|
24,521
|
22,250
|
22,300
|
21,758
|
27,144
|
25,243
|
26,224
|
Book Value Per Share
2 |
33.40
|
30.60
|
41.80
|
45.40
|
58.60
|
62.90
|
68.40
|
76.40
|
Cash Flow per Share
|
23.90
|
39.30
|
-
|
37.00
|
-
|
-
|
-
|
-
|
Capex
1 |
142
|
54
|
84
|
68
|
-
|
100
|
98
|
98
|
Capex / Sales
|
2.55%
|
1.19%
|
2.3%
|
1.78%
|
-
|
2.66%
|
2.55%
|
2.44%
|
Announcement Date
|
1/30/20
|
1/28/21
|
1/27/22
|
1/26/23
|
1/25/24
|
-
|
-
|
-
|
Last Close Price
46.04
USD Average target price
44.79
USD Spread / Average Target -2.72% Consensus |
1st Jan change
|
Capi.
|
---|
| +39.77% | 2.28B | | -3.72% | 52.31B | | -6.12% | 30.19B | | +50.18% | 26.62B | | +38.14% | 25.86B | | +26.87% | 19.45B | | +12.69% | 14.12B | | +34.56% | 12.55B | | +23.53% | 8.69B | | +161.49% | 7.89B |
Other Consumer Lending
|