Market Closed -
Nasdaq
04:00:00 2024-05-31 pm EDT
|
5-day change
|
1st Jan Change
|
63.47
USD
|
+3.32%
|
|
+4.70%
|
-21.69%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
5,249
|
22,433
|
27,757
|
15,055
|
9,705
|
7,422
|
-
|
-
|
Enterprise Value (EV)
1 |
5,217
|
21,879
|
29,161
|
16,269
|
10,945
|
8,750
|
8,448
|
8,238
|
P/E ratio
|
58.3
x
|
66.1
x
|
64.4
x
|
-21.9
x
|
36.2
x
|
25.4
x
|
22.3
x
|
18.5
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
6.41
x
|
13
x
|
11.9
x
|
5.87
x
|
3.53
x
|
2.66
x
|
2.51
x
|
2.34
x
|
EV / Revenue
|
6.37
x
|
12.7
x
|
12.5
x
|
6.34
x
|
3.98
x
|
3.14
x
|
2.86
x
|
2.59
x
|
EV / EBITDA
|
28
x
|
39.8
x
|
40.7
x
|
22.7
x
|
14.5
x
|
11.5
x
|
10.2
x
|
9.19
x
|
EV / FCF
|
27.2
x
|
32.6
x
|
46.8
x
|
24.9
x
|
16.4
x
|
12.5
x
|
11.1
x
|
9.5
x
|
FCF Yield
|
3.67%
|
3.07%
|
2.14%
|
4.01%
|
6.08%
|
8.01%
|
9%
|
10.5%
|
Price to Book
|
12.9
x
|
30.2
x
|
44.2
x
|
-27.7
x
|
-17.7
x
|
-13.1
x
|
-16
x
|
21.2
x
|
Nbr of stocks (in thousands)
|
118,489
|
126,091
|
126,781
|
125,688
|
119,746
|
116,933
|
-
|
-
|
Reference price
2 |
44.30
|
177.9
|
218.9
|
119.8
|
81.05
|
63.47
|
63.47
|
63.47
|
Announcement Date
|
2/26/20
|
2/25/21
|
2/24/22
|
2/22/23
|
2/21/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
818.4
|
1,726
|
2,329
|
2,566
|
2,748
|
2,789
|
2,958
|
3,177
|
EBITDA
1 |
186.3
|
549.1
|
716.6
|
716.9
|
754.3
|
763.8
|
824.4
|
895.9
|
EBIT
1 |
88.76
|
424
|
465.7
|
386.5
|
279.8
|
373
|
428.1
|
501.7
|
Operating Margin
|
10.85%
|
24.57%
|
20%
|
15.06%
|
10.18%
|
13.38%
|
14.47%
|
15.79%
|
Earnings before Tax (EBT)
1 |
80.65
|
365.7
|
471.7
|
-662
|
292.8
|
392.4
|
439
|
535.8
|
Net income
1 |
95.89
|
349.2
|
493.5
|
-694.3
|
307.6
|
338.1
|
375
|
449.9
|
Net margin
|
11.72%
|
20.24%
|
21.19%
|
-27.06%
|
11.19%
|
12.13%
|
12.68%
|
14.16%
|
EPS
2 |
0.7600
|
2.690
|
3.400
|
-5.480
|
2.240
|
2.498
|
2.840
|
3.423
|
Free Cash Flow
1 |
191.6
|
671.8
|
623.4
|
652.9
|
665.6
|
700.9
|
760.1
|
867
|
FCF margin
|
23.42%
|
38.93%
|
26.76%
|
25.44%
|
24.22%
|
25.13%
|
25.69%
|
27.29%
|
FCF Conversion (EBITDA)
|
102.89%
|
122.35%
|
86.99%
|
91.07%
|
88.24%
|
91.77%
|
92.2%
|
96.77%
|
FCF Conversion (Net income)
|
199.85%
|
192.37%
|
126.32%
|
-
|
216.41%
|
207.27%
|
202.68%
|
192.72%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/26/20
|
2/25/21
|
2/24/22
|
2/22/23
|
2/21/24
|
-
|
-
|
-
|
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 |
717.1
|
579.3
|
585.1
|
594.5
|
807.2
|
640.9
|
628.9
|
636.3
|
842.3
|
646
|
629.4
|
647
|
866.2
|
674.3
|
666.6
|
EBITDA
1 |
218.8
|
159.2
|
162.7
|
167.8
|
227.2
|
170.3
|
166.2
|
182.2
|
235.5
|
167.9
|
164.5
|
187.3
|
243.4
|
177.7
|
178.1
|
EBIT
1 |
142.2
|
84.32
|
72.56
|
90.24
|
139.3
|
78.2
|
-2.372
|
88.56
|
115.5
|
68.09
|
66.95
|
91.61
|
145.7
|
80.8
|
77.98
|
Operating Margin
|
19.84%
|
14.56%
|
12.4%
|
15.18%
|
17.26%
|
12.2%
|
-0.38%
|
13.92%
|
13.71%
|
10.54%
|
10.64%
|
14.16%
|
16.82%
|
11.98%
|
11.7%
|
Earnings before Tax (EBT)
1 |
144.4
|
85.99
|
73.16
|
-949
|
127.9
|
81.27
|
5.414
|
96.97
|
109.2
|
79.66
|
70.93
|
96.12
|
145
|
82.42
|
78.5
|
Net income
1 |
161.6
|
86.11
|
73.12
|
-963.1
|
109.5
|
74.54
|
61.92
|
87.85
|
83.27
|
63
|
62.85
|
83.16
|
128.4
|
72.71
|
70.38
|
Net margin
|
22.53%
|
14.87%
|
12.5%
|
-162%
|
13.57%
|
11.63%
|
9.85%
|
13.81%
|
9.89%
|
9.75%
|
9.98%
|
12.85%
|
14.82%
|
10.78%
|
10.56%
|
EPS
2 |
1.110
|
0.6000
|
0.5100
|
-7.620
|
0.7700
|
0.5300
|
0.4500
|
0.6400
|
0.6200
|
0.4800
|
0.4635
|
0.6163
|
0.9548
|
0.5426
|
0.5302
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/24/22
|
5/4/22
|
7/27/22
|
11/2/22
|
2/22/23
|
5/3/23
|
8/2/23
|
11/1/23
|
2/21/24
|
5/1/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
1,404
|
1,214
|
1,239
|
1,329
|
1,026
|
816
|
Net Cash position
1 |
32.1
|
553
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
1.959
x
|
1.693
x
|
1.643
x
|
1.74
x
|
1.245
x
|
0.9107
x
|
Free Cash Flow
1 |
192
|
672
|
623
|
653
|
666
|
701
|
760
|
867
|
ROE (net income / shareholders' equity)
|
23.7%
|
60.8%
|
72%
|
-1,707%
|
-
|
64.9%
|
19.2%
|
112%
|
ROA (Net income/ Total Assets)
|
7.85%
|
17.7%
|
15.8%
|
-21.5%
|
11.6%
|
12.7%
|
11.7%
|
24%
|
Assets
1 |
1,222
|
1,973
|
3,118
|
3,233
|
2,660
|
2,667
|
3,213
|
1,874
|
Book Value Per Share
2 |
3.440
|
5.900
|
4.950
|
-4.320
|
-4.570
|
-4.860
|
-3.960
|
3.000
|
Cash Flow per Share
2 |
1.650
|
4.980
|
-
|
5.390
|
5.030
|
5.130
|
5.480
|
-
|
Capex
1 |
15.3
|
7.11
|
28.2
|
30.7
|
39.9
|
41.1
|
43.3
|
48.8
|
Capex / Sales
|
1.87%
|
0.41%
|
1.21%
|
1.2%
|
1.45%
|
1.47%
|
1.46%
|
1.53%
|
Announcement Date
|
2/26/20
|
2/25/21
|
2/24/22
|
2/22/23
|
2/21/24
|
-
|
-
|
-
|
Last Close Price
63.47
USD Average target price
70.99
USD Spread / Average Target +11.84% Consensus |