Real-time Estimate
Cboe BZX
11:04:10 2024-06-05 am EDT
|
5-day change
|
1st Jan Change
|
26.06
USD
|
+4.72%
|
|
+3.97%
|
-26.39%
|
Fiscal Period: December |
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,099
|
2,224
|
-
|
-
|
Enterprise Value (EV)
1 |
4,583
|
3,792
|
3,645
|
3,491
|
P/E ratio
|
-873
x
|
-23.8
x
|
41.1
x
|
19.2
x
|
Yield
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
1
x
|
0.79
x
|
0.76
x
|
0.72
x
|
EV / Revenue
|
1.47
x
|
1.35
x
|
1.25
x
|
1.13
x
|
EV / EBITDA
|
17.1
x
|
16
x
|
10.5
x
|
8.93
x
|
EV / FCF
|
36.1
x
|
52.8
x
|
22.6
x
|
16.1
x
|
FCF Yield
|
2.77%
|
1.89%
|
4.42%
|
6.21%
|
Price to Book
|
1.78
x
|
1.32
x
|
1.19
x
|
1.08
x
|
Nbr of stocks (in thousands)
|
88,800
|
89,374
|
-
|
-
|
Reference price
2 |
34.90
|
24.88
|
24.88
|
24.88
|
Announcement Date
|
3/11/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
3,109
|
2,801
|
2,928
|
3,095
|
EBITDA
1 |
-
|
267.3
|
236.7
|
348
|
391.1
|
EBIT
1 |
-
|
170.9
|
186.2
|
317.2
|
353.7
|
Operating Margin
|
-
|
5.5%
|
6.65%
|
10.83%
|
11.43%
|
Earnings before Tax (EBT)
1 |
237
|
1.1
|
-131
|
37.85
|
113.9
|
Net income
1 |
192.9
|
-3.4
|
-116.1
|
51.53
|
92.11
|
Net margin
|
-
|
-0.11%
|
-4.14%
|
1.76%
|
2.98%
|
EPS
2 |
-
|
-0.0400
|
-1.045
|
0.6050
|
1.297
|
Free Cash Flow
1 |
-
|
127.1
|
71.8
|
161.1
|
216.6
|
FCF margin
|
-
|
4.09%
|
2.56%
|
5.5%
|
7%
|
FCF Conversion (EBITDA)
|
-
|
47.55%
|
30.33%
|
46.29%
|
55.39%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
312.57%
|
235.18%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
5/15/23
|
3/11/24
|
-
|
-
|
-
|
Fiscal Period: December |
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
793
|
776.4
|
775.4
|
662.1
|
688.6
|
715
|
732
|
703.6
|
723.4
|
EBITDA
1 |
72.5
|
70.5
|
67.2
|
29.5
|
50.67
|
70.16
|
86.72
|
63.59
|
81.48
|
EBIT
1 |
63
|
45.9
|
43.3
|
7.6
|
37.64
|
53.77
|
77.68
|
52.55
|
77.17
|
Operating Margin
|
7.94%
|
5.91%
|
5.58%
|
1.15%
|
5.47%
|
7.52%
|
10.61%
|
7.47%
|
10.67%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-41
|
-77.5
|
-32.97
|
-
|
-
|
5.017
|
20.53
|
Net income
1 |
28.3
|
-13.1
|
-36
|
-102.8
|
-32.4
|
-12.33
|
-4.827
|
-6.678
|
8.06
|
Net margin
|
3.57%
|
-1.69%
|
-4.64%
|
-15.53%
|
-4.7%
|
-1.73%
|
-0.66%
|
-0.95%
|
1.11%
|
EPS
2 |
0.3200
|
-0.1500
|
-0.4100
|
-1.150
|
-0.2533
|
0.0100
|
0.1200
|
-0.0300
|
0.0950
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
8/14/23
|
11/13/23
|
3/11/24
|
5/13/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
1,483
|
1,569
|
1,422
|
1,267
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
5.55
x
|
6.628
x
|
4.086
x
|
3.24
x
|
Free Cash Flow
1 |
-
|
127
|
71.8
|
161
|
217
|
ROE (net income / shareholders' equity)
|
-
|
4.9%
|
3.92%
|
8.54%
|
8.47%
|
ROA (Net income/ Total Assets)
|
-
|
2.88%
|
1.07%
|
2.68%
|
4.02%
|
Assets
1 |
-
|
-118
|
-10,822
|
1,921
|
2,293
|
Book Value Per Share
2 |
-
|
19.60
|
18.90
|
20.90
|
23.00
|
Cash Flow per Share
2 |
-
|
1.970
|
0.5200
|
2.350
|
2.530
|
Capex
1 |
-
|
40.3
|
57.8
|
47.1
|
56.7
|
Capex / Sales
|
-
|
1.3%
|
2.06%
|
1.61%
|
1.83%
|
Announcement Date
|
5/15/23
|
3/11/24
|
-
|
-
|
-
|
Last Close Price
24.88
USD Average target price
32.22
USD Spread / Average Target +29.51% Consensus |
1st Jan change
|
Capi.
|
---|
| -28.74% | 2.22B | | +46.19% | 55.7B | | +40.09% | 39.91B | | -6.14% | 39.57B | | -6.65% | 28.16B | | +12.33% | 26.3B | | -21.78% | 18.94B | | +28.38% | 12.17B | | +24.18% | 12.12B | | -0.35% | 12.12B |
Other Biotechnology & Medical Research
|