Market Closed -
Nyse
04:00:02 2024-05-23 pm EDT
|
5-day change
|
1st Jan Change
|
16
USD
|
-3.03%
|
|
+2.43%
|
+6.10%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,323
|
2,322
|
2,962
|
3,281
|
-
|
-
|
Enterprise Value (EV)
1 |
5,090
|
4,118
|
4,865
|
5,228
|
5,175
|
4,918
|
P/E ratio
|
-4.61
x
|
-1,196
x
|
40.8
x
|
29.9
x
|
22.7
x
|
17.7
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
2.52
x
|
1.27
x
|
1.34
x
|
1.3
x
|
1.19
x
|
1.09
x
|
EV / Revenue
|
3.86
x
|
2.26
x
|
2.19
x
|
2.08
x
|
1.88
x
|
1.63
x
|
EV / EBITDA
|
63.4
x
|
14.6
x
|
9.06
x
|
8.55
x
|
7.71
x
|
6.66
x
|
EV / FCF
|
-14.6
x
|
-
|
-21.1
x
|
187
x
|
104
x
|
-
|
FCF Yield
|
-6.86%
|
-
|
-4.75%
|
0.54%
|
0.97%
|
-
|
Price to Book
|
1.59
x
|
1.09
x
|
1.32
x
|
1.37
x
|
1.27
x
|
1.13
x
|
Nbr of stocks (in thousands)
|
193,060
|
194,189
|
196,409
|
198,835
|
-
|
-
|
Reference price
2 |
17.21
|
11.96
|
15.08
|
16.50
|
16.50
|
16.50
|
Announcement Date
|
3/10/22
|
3/8/23
|
2/28/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
1,318
|
1,823
|
2,217
|
2,514
|
2,757
|
3,020
|
EBITDA
1 |
-
|
80.3
|
281.7
|
536.8
|
611.3
|
671.3
|
738.7
|
EBIT
1 |
-
|
-495.2
|
110.6
|
225.2
|
299
|
340.7
|
394.1
|
Operating Margin
|
-
|
-37.57%
|
6.07%
|
10.16%
|
11.89%
|
12.36%
|
13.05%
|
Earnings before Tax (EBT)
1 |
-
|
-719.7
|
-2.618
|
94.79
|
154.3
|
198.9
|
264.1
|
Net income
1 |
-360.2
|
-579.4
|
-1.793
|
76.06
|
115.1
|
151.8
|
204.4
|
Net margin
|
-
|
-43.96%
|
-0.1%
|
3.43%
|
4.58%
|
5.5%
|
6.77%
|
EPS
2 |
-2.480
|
-3.730
|
-0.0100
|
0.3700
|
0.5512
|
0.7265
|
0.9300
|
Free Cash Flow
1 |
-
|
-348.9
|
-
|
-230.9
|
28
|
50
|
-
|
FCF margin
|
-
|
-26.47%
|
-
|
-10.42%
|
1.11%
|
1.81%
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
4.58%
|
7.45%
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
24.33%
|
32.95%
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
9/13/21
|
3/10/22
|
3/8/23
|
2/28/24
|
-
|
-
|
-
|
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 |
360.5
|
392.3
|
461.3
|
496.4
|
472.7
|
510.9
|
561.7
|
585.2
|
558.8
|
596.7
|
634.9
|
655.1
|
625.4
|
654.2
|
701
|
EBITDA
1 |
48.02
|
40.63
|
63.1
|
70.98
|
107
|
120.1
|
136
|
143
|
137.7
|
146
|
152.4
|
156.5
|
151
|
160.5
|
174
|
EBIT
1 |
-338.3
|
-10.92
|
20.81
|
55.73
|
44.99
|
67.38
|
52.41
|
46.75
|
58.67
|
72.06
|
73.81
|
77.94
|
73.55
|
83.82
|
87
|
Operating Margin
|
-93.83%
|
-2.78%
|
4.51%
|
11.23%
|
9.52%
|
13.19%
|
9.33%
|
7.99%
|
10.5%
|
12.08%
|
11.63%
|
11.9%
|
11.76%
|
12.81%
|
12.41%
|
Earnings before Tax (EBT)
1 |
-386.2
|
-40.83
|
-6.275
|
28.13
|
16.36
|
36.33
|
20.52
|
13.73
|
24.21
|
34.83
|
37.51
|
41.51
|
35.95
|
41.1
|
44.1
|
Net income
1 |
-304.8
|
-37.97
|
-2.285
|
24.73
|
13.73
|
27.46
|
17
|
7.915
|
23.68
|
24.92
|
27.97
|
30.03
|
28.03
|
35.85
|
38.3
|
Net margin
|
-84.53%
|
-9.68%
|
-0.5%
|
4.98%
|
2.9%
|
5.38%
|
3.03%
|
1.35%
|
4.24%
|
4.18%
|
4.41%
|
4.58%
|
4.48%
|
5.48%
|
5.46%
|
EPS
2 |
-1.640
|
-0.2000
|
-0.0100
|
0.1200
|
0.0700
|
0.1400
|
0.0800
|
0.0400
|
0.1200
|
0.1200
|
0.1405
|
0.1495
|
0.1361
|
0.1800
|
0.1975
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/10/22
|
5/11/22
|
8/10/22
|
11/9/22
|
3/8/23
|
4/25/23
|
7/25/23
|
10/25/23
|
2/28/24
|
5/1/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
1,768
|
1,795
|
1,903
|
1,947
|
1,894
|
1,637
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
22.01
x
|
6.373
x
|
3.545
x
|
3.185
x
|
2.822
x
|
2.216
x
|
Free Cash Flow
1 |
-
|
-349
|
-
|
-231
|
28
|
50
|
-
|
ROE (net income / shareholders' equity)
|
-
|
-13.3%
|
-0.09%
|
3.47%
|
5.07%
|
6.14%
|
7.04%
|
ROA (Net income/ Total Assets)
|
-
|
-3.86%
|
-0.03%
|
1.11%
|
1.52%
|
2.2%
|
-
|
Assets
1 |
-
|
15,017
|
6,440
|
6,829
|
7,556
|
6,907
|
-
|
Book Value Per Share
2 |
-
|
10.80
|
11.00
|
11.50
|
12.10
|
13.00
|
14.60
|
Cash Flow per Share
2 |
-
|
-0.1300
|
1.040
|
2.270
|
1.730
|
1.910
|
-
|
Capex
1 |
-
|
329
|
591
|
694
|
420
|
403
|
500
|
Capex / Sales
|
-
|
24.95%
|
32.44%
|
31.3%
|
16.69%
|
14.62%
|
16.56%
|
Announcement Date
|
9/13/21
|
3/10/22
|
3/8/23
|
2/28/24
|
-
|
-
|
-
|
Last Close Price
16.5
USD Average target price
21.36
USD Spread / Average Target +29.48% Consensus |
1st Jan change
|
Capi.
|
---|
| +6.10% | 3.28B | | -13.16% | 5.66B | | +1.77% | 2.89B | | -14.21% | 2.61B | | -24.01% | 1.53B | | +14.42% | 446M | | +13.59% | 332M | | 0.00% | 326M | | -1.63% | 305M | | -31.89% | 289M |
Gyms, Fitness and Spa Centers
|