Market Closed -
Nasdaq
04:00:00 2024-05-24 pm EDT
|
5-day change
|
1st Jan Change
|
29.04
USD
|
+1.54%
|
|
-2.48%
|
-13.80%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,633
|
2,921
|
5,116
|
5,473
|
5,968
|
5,048
|
-
|
-
|
Enterprise Value (EV)
1 |
3,852
|
3,946
|
6,062
|
6,243
|
6,686
|
5,606
|
5,395
|
4,965
|
P/E ratio
|
-30.4
x
|
-391
x
|
36.9
x
|
36.3
x
|
22.8
x
|
25
x
|
21.8
x
|
19.4
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
1.14
x
|
0.96
x
|
1.49
x
|
1.39
x
|
1.39
x
|
1.06
x
|
0.98
x
|
0.9
x
|
EV / Revenue
|
1.67
x
|
1.3
x
|
1.76
x
|
1.58
x
|
1.55
x
|
1.18
x
|
1.04
x
|
0.89
x
|
EV / EBITDA
|
29.5
x
|
17.8
x
|
20.9
x
|
18.2
x
|
15.7
x
|
12.6
x
|
10.9
x
|
9.06
x
|
EV / FCF
|
345
x
|
39.3
x
|
33.1
x
|
26.9
x
|
20.3
x
|
21.3
x
|
20
x
|
16.1
x
|
FCF Yield
|
0.29%
|
2.55%
|
3.02%
|
3.72%
|
4.93%
|
4.69%
|
5%
|
6.2%
|
Price to Book
|
-
|
2.79
x
|
4.35
x
|
3.95
x
|
-
|
3.39
x
|
3.12
x
|
2.86
x
|
Nbr of stocks (in thousands)
|
176,462
|
186,759
|
179,875
|
181,901
|
177,131
|
173,816
|
-
|
-
|
Reference price
2 |
14.92
|
15.64
|
28.44
|
30.09
|
33.69
|
29.04
|
29.04
|
29.04
|
Announcement Date
|
3/5/20
|
3/11/21
|
2/23/22
|
2/23/23
|
2/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,310
|
3,033
|
3,439
|
3,945
|
4,302
|
4,750
|
5,170
|
5,605
|
EBITDA
1 |
130.8
|
221.7
|
289.8
|
342.9
|
425.2
|
443.3
|
492.9
|
548.3
|
EBIT
1 |
68.71
|
110.8
|
190.8
|
240.2
|
314.6
|
326.8
|
370.6
|
416.7
|
Operating Margin
|
2.97%
|
3.65%
|
5.55%
|
6.09%
|
7.31%
|
6.88%
|
7.17%
|
7.43%
|
Earnings before Tax (EBT)
1 |
-78.19
|
-5.243
|
116.5
|
205.8
|
358.7
|
275.2
|
321
|
373.4
|
Net income
1 |
-75.92
|
-8.076
|
139.9
|
150.6
|
267.1
|
204.1
|
233.8
|
268.1
|
Net margin
|
-3.29%
|
-0.27%
|
4.07%
|
3.82%
|
6.21%
|
4.3%
|
4.52%
|
4.78%
|
EPS
2 |
-0.4900
|
-0.0400
|
0.7700
|
0.8300
|
1.480
|
1.163
|
1.331
|
1.498
|
Free Cash Flow
1 |
11.18
|
100.5
|
182.9
|
232.2
|
329.4
|
262.9
|
270
|
308
|
FCF margin
|
0.48%
|
3.31%
|
5.32%
|
5.89%
|
7.66%
|
5.53%
|
5.22%
|
5.5%
|
FCF Conversion (EBITDA)
|
8.55%
|
45.34%
|
63.12%
|
67.72%
|
77.48%
|
59.31%
|
54.77%
|
56.17%
|
FCF Conversion (Net income)
|
-
|
-
|
130.76%
|
154.22%
|
123.34%
|
128.78%
|
115.46%
|
114.87%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/5/20
|
3/11/21
|
2/23/22
|
2/23/23
|
2/22/24
|
-
|
-
|
-
|
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 |
927.2
|
915.8
|
980.8
|
1,021
|
1,027
|
1,016
|
1,069
|
1,093
|
1,124
|
1,146
|
1,170
|
1,201
|
1,237
|
1,250
|
1,283
|
EBITDA
1 |
86.75
|
77.78
|
85.18
|
85.62
|
94.27
|
93.77
|
110
|
109.8
|
111.6
|
98.29
|
106.6
|
115.8
|
122.6
|
112.1
|
125
|
EBIT
1 |
60.77
|
52.24
|
59.08
|
60.72
|
68.19
|
66.62
|
82.37
|
81.05
|
84.56
|
69.03
|
77.86
|
86.12
|
92.18
|
82.91
|
93.54
|
Operating Margin
|
6.55%
|
5.7%
|
6.02%
|
5.95%
|
6.64%
|
6.56%
|
7.7%
|
7.42%
|
7.52%
|
6.02%
|
6.65%
|
7.17%
|
7.45%
|
6.63%
|
7.29%
|
Earnings before Tax (EBT)
1 |
46.97
|
41.27
|
47.64
|
52.08
|
64.78
|
54.23
|
155.5
|
70.08
|
78.92
|
56.96
|
65.06
|
72.75
|
80.12
|
70.79
|
80.54
|
Net income
1 |
75.47
|
30.28
|
33.93
|
38.82
|
47.53
|
39.21
|
114.4
|
56.3
|
57.18
|
44.79
|
47.39
|
53.37
|
58.28
|
51.08
|
58.73
|
Net margin
|
8.14%
|
3.31%
|
3.46%
|
3.8%
|
4.63%
|
3.86%
|
10.7%
|
5.15%
|
5.09%
|
3.91%
|
4.05%
|
4.44%
|
4.71%
|
4.09%
|
4.58%
|
EPS
2 |
0.4100
|
0.1700
|
0.1900
|
0.2100
|
0.2600
|
0.2100
|
0.6300
|
0.3100
|
0.3200
|
0.2600
|
0.2706
|
0.3046
|
0.3339
|
0.2933
|
0.3400
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/23/22
|
4/28/22
|
7/27/22
|
10/27/22
|
2/23/23
|
5/3/23
|
7/27/23
|
10/25/23
|
2/22/24
|
4/23/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,219
|
1,025
|
946
|
770
|
719
|
559
|
348
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
82.3
|
Leverage (Debt/EBITDA)
|
9.326
x
|
4.624
x
|
3.266
x
|
2.246
x
|
1.691
x
|
1.261
x
|
0.7053
x
|
-
|
Free Cash Flow
1 |
11.2
|
101
|
183
|
232
|
329
|
263
|
270
|
308
|
ROE (net income / shareholders' equity)
|
-10.1%
|
-0.84%
|
12.8%
|
11.8%
|
19%
|
14.2%
|
15.3%
|
15.7%
|
ROA (Net income/ Total Assets)
|
-
|
-0.31%
|
5.05%
|
5.13%
|
8.44%
|
6.53%
|
7.05%
|
7.48%
|
Assets
1 |
-
|
2,622
|
2,768
|
2,937
|
3,165
|
3,124
|
3,319
|
3,586
|
Book Value Per Share
2 |
-
|
5.610
|
6.540
|
7.620
|
-
|
8.580
|
9.300
|
10.20
|
Cash Flow per Share
2 |
-
|
0.7000
|
1.150
|
1.470
|
2.060
|
1.750
|
1.950
|
2.250
|
Capex
1 |
28.3
|
26.9
|
25.6
|
35.4
|
41.9
|
42.7
|
45.6
|
48
|
Capex / Sales
|
1.22%
|
0.89%
|
0.75%
|
0.9%
|
0.97%
|
0.9%
|
0.88%
|
0.86%
|
Announcement Date
|
3/5/20
|
3/11/21
|
2/23/22
|
2/23/23
|
2/22/24
|
-
|
-
|
-
|
Last Close Price
29.04
USD Average target price
39.57
USD Spread / Average Target +36.27% Consensus |
1st Jan change
|
Capi.
|
---|
| -13.80% | 5.05B | | +17.74% | 83.47B | | -29.66% | 69.72B | | 0.00% | 26.5B | | +3.06% | 17.69B | | -12.16% | 16.83B | | +2.47% | 15.7B | | +74.82% | 13.45B | | +0.76% | 12.69B | | +73.52% | 12.81B |
Other Healthcare Facilities & Services
|