Real-time Estimate
Cboe BZX
02:17:57 2024-07-11 pm EDT
|
5-day change
|
1st Jan Change
|
15.83
USD
|
+1.93%
|
|
+4.23%
|
+8.87%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,352
|
1,782
|
2,188
|
1,558
|
1,282
|
1,367
|
-
|
-
|
Enterprise Value (EV)
1 |
3,439
|
2,761
|
2,451
|
2,102
|
1,956
|
2,050
|
2,068
|
2,168
|
P/E ratio
|
6.14
x
|
-108
x
|
136
x
|
-49.4
x
|
-23.9
x
|
-202
x
|
-209
x
|
-353
x
|
Yield
|
4.11%
|
5.55%
|
3.64%
|
3.82%
|
4.93%
|
4.64%
|
4.81%
|
5.15%
|
Capitalization / Revenue
|
7.61
x
|
6.06
x
|
12.9
x
|
7.44
x
|
5.63
x
|
5.68
x
|
5.57
x
|
5.41
x
|
EV / Revenue
|
11.1
x
|
9.39
x
|
14.5
x
|
10
x
|
8.58
x
|
8.52
x
|
8.43
x
|
8.58
x
|
EV / EBITDA
|
20.5
x
|
17.6
x
|
32.8
x
|
21.1
x
|
16.8
x
|
15.8
x
|
16.3
x
|
16.3
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.66
x
|
1.38
x
|
1.69
x
|
1.23
x
|
1.11
x
|
1.27
x
|
1.34
x
|
1.41
x
|
Nbr of stocks (in thousands)
|
80,595
|
82,372
|
84,636
|
87,517
|
87,833
|
88,004
|
-
|
-
|
Reference price
2 |
29.18
|
21.63
|
25.85
|
17.80
|
14.60
|
15.53
|
15.53
|
15.53
|
Announcement Date
|
2/13/20
|
2/11/21
|
2/17/22
|
2/16/23
|
2/15/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
309.2
|
294.1
|
169.2
|
209.4
|
227.9
|
240.8
|
245.4
|
252.7
|
EBITDA
1 |
167.5
|
157.3
|
74.7
|
99.68
|
116.5
|
129.9
|
127.3
|
132.7
|
EBIT
1 |
31.28
|
37.23
|
2.042
|
7.963
|
25.14
|
31.5
|
31.6
|
32.47
|
Operating Margin
|
10.12%
|
12.66%
|
1.21%
|
3.8%
|
11.03%
|
13.08%
|
12.87%
|
12.85%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
383.6
|
-15.68
|
16.38
|
-30.87
|
-52.98
|
-13.81
|
-14.76
|
-11.04
|
Net margin
|
124.05%
|
-5.33%
|
9.69%
|
-14.74%
|
-23.24%
|
-5.74%
|
-6.01%
|
-4.37%
|
EPS
2 |
4.750
|
-0.2000
|
0.1900
|
-0.3600
|
-0.6100
|
-0.0768
|
-0.0742
|
-0.0440
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
1.200
|
1.200
|
0.9400
|
0.6800
|
0.7200
|
0.7200
|
0.7467
|
0.8000
|
Announcement Date
|
2/13/20
|
2/11/21
|
2/17/22
|
2/16/23
|
2/15/24
|
-
|
-
|
-
|
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 |
44.75
|
47.8
|
51.38
|
54.6
|
55.59
|
55.81
|
56.6
|
56.65
|
58.85
|
59.51
|
60.37
|
60.6
|
60.41
|
60.72
|
61.22
|
EBITDA
1 |
19.76
|
21.96
|
23.34
|
26.72
|
27.66
|
27.68
|
27.48
|
29.15
|
30.4
|
29.49
|
32.05
|
32.31
|
32.47
|
30.9
|
31.16
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
-6.796
|
-7.724
|
-8.874
|
-10.74
|
-3.531
|
-3.643
|
-2.611
|
-43.62
|
-3.105
|
-3.647
|
-5.169
|
-4.461
|
-4.016
|
-4.83
|
-5.509
|
Net margin
|
-15.19%
|
-16.16%
|
-17.27%
|
-19.67%
|
-6.35%
|
-6.53%
|
-4.61%
|
-76.99%
|
-5.28%
|
-6.13%
|
-8.56%
|
-7.36%
|
-6.65%
|
-7.95%
|
-9%
|
EPS
2 |
-0.0800
|
-0.0900
|
-0.1000
|
-0.1200
|
-0.0400
|
-0.0400
|
-0.0300
|
-0.5000
|
-0.0400
|
-0.0400
|
-0.0273
|
-0.0189
|
-0.0143
|
-
|
-
|
Dividend per Share
2 |
0.1700
|
0.1700
|
0.1700
|
0.1700
|
0.1700
|
0.1800
|
0.1800
|
0.1800
|
0.1800
|
-
|
0.1800
|
0.1800
|
0.1800
|
0.1800
|
0.1800
|
Announcement Date
|
2/17/22
|
4/27/22
|
7/28/22
|
10/27/22
|
2/16/23
|
4/27/23
|
7/31/23
|
10/26/23
|
2/15/24
|
5/1/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,087
|
980
|
263
|
544
|
673
|
683
|
701
|
801
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
6.487
x
|
6.23
x
|
3.525
x
|
5.457
x
|
5.78
x
|
5.261
x
|
5.511
x
|
6.038
x
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
30.9%
|
-1.15%
|
1.24%
|
-2.39%
|
-4.38%
|
-0.61%
|
-0.63%
|
-0.4%
|
ROA (Net income/ Total Assets)
|
15.2%
|
-0.62%
|
0.76%
|
-1.65%
|
-2.81%
|
-0.36%
|
-0.37%
|
-0.22%
|
Assets
1 |
2,523
|
2,519
|
2,143
|
1,874
|
1,886
|
3,826
|
4,043
|
4,997
|
Book Value Per Share
2 |
17.60
|
15.60
|
15.30
|
14.50
|
13.10
|
12.20
|
11.60
|
11.00
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/13/20
|
2/11/21
|
2/17/22
|
2/16/23
|
2/15/24
|
-
|
-
|
-
|
Last Close Price
15.53
USD Average target price
15.67
USD Spread / Average Target +0.88% Consensus |
1st Jan change
|
Capi.
|
---|
| +8.87% | 1.37B | | +9.04% | 28.93B | | +11.48% | 25.71B | | +4.75% | 21.95B | | +12.86% | 17.75B | | +5.59% | 16.36B | | -7.77% | 14.79B | | +3.09% | 13.67B | | +6.62% | 13.39B | | +10.86% | 11.61B |
Residential REITs
|