Real-time Estimate
Cboe BZX
09:31:47 2024-07-03 am EDT
|
5-day change
|
1st Jan Change
|
18.9
USD
|
-1.74%
|
|
+3.83%
|
+42.52%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
206.6
|
358.7
|
350.4
|
164.3
|
222.8
|
322.2
|
-
|
-
|
Enterprise Value (EV)
1 |
206.6
|
358.7
|
350.4
|
301.9
|
222.8
|
398.1
|
399.7
|
322.2
|
P/E ratio
|
-
|
-
|
13
x
|
-4.96
x
|
24.5
x
|
25
x
|
17.7
x
|
16
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.55
x
|
0.68
x
|
0.65
x
|
0.28
x
|
0.41
x
|
0.57
x
|
0.54
x
|
0.52
x
|
EV / Revenue
|
0.55
x
|
0.68
x
|
0.65
x
|
0.52
x
|
0.41
x
|
0.7
x
|
0.67
x
|
0.52
x
|
EV / EBITDA
|
6.9
x
|
5.94
x
|
6.58
x
|
10.8
x
|
6.66
x
|
11.2
x
|
10.1
x
|
7.58
x
|
EV / FCF
|
-
|
-
|
-
|
-22.2
x
|
3.01
x
|
42.8
x
|
19.8
x
|
-
|
FCF Yield
|
-
|
-
|
-
|
-4.51%
|
33.2%
|
2.34%
|
5.05%
|
-
|
Price to Book
|
-
|
-
|
-
|
0.71
x
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
15,256
|
15,435
|
15,971
|
16,336
|
16,506
|
16,745
|
-
|
-
|
Reference price
2 |
13.54
|
23.24
|
21.94
|
10.06
|
13.50
|
19.24
|
19.24
|
19.24
|
Announcement Date
|
2/20/20
|
3/1/21
|
3/9/22
|
3/15/23
|
3/13/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
376.7
|
526.7
|
537
|
578.8
|
543.3
|
567.9
|
597.4
|
621.7
|
EBITDA
1 |
29.92
|
60.38
|
53.24
|
27.93
|
33.48
|
35.46
|
39.56
|
42.5
|
EBIT
1 |
21.65
|
52.25
|
43.95
|
17.04
|
20.34
|
23.5
|
29.89
|
29
|
Operating Margin
|
5.75%
|
9.92%
|
8.19%
|
2.94%
|
3.74%
|
4.14%
|
5%
|
4.66%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
33.13
|
-38.04
|
9.769
|
15.1
|
21.67
|
22.1
|
Net income
1 |
-
|
-
|
27.24
|
-31.97
|
8.772
|
12.66
|
18.12
|
18.8
|
Net margin
|
-
|
-
|
5.07%
|
-5.52%
|
1.61%
|
2.23%
|
3.03%
|
3.02%
|
EPS
2 |
-
|
-
|
1.690
|
-2.030
|
0.5500
|
0.7700
|
1.090
|
1.200
|
Free Cash Flow
1 |
-
|
-
|
-
|
-13.62
|
73.97
|
9.3
|
20.17
|
-
|
FCF margin
|
-
|
-
|
-
|
-2.35%
|
13.61%
|
1.64%
|
3.38%
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
220.91%
|
26.23%
|
50.98%
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
843.21%
|
73.44%
|
111.32%
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/20/20
|
3/1/21
|
3/9/22
|
3/15/23
|
3/13/24
|
-
|
-
|
-
|
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 |
142
|
143.6
|
147.9
|
138.7
|
148.6
|
130.8
|
129.2
|
136.1
|
147.2
|
138.8
|
136.5
|
142.4
|
150.1
|
145.4
|
144.4
|
EBITDA
1 |
8.587
|
10.49
|
5.344
|
9.695
|
3.454
|
6.903
|
7.428
|
9.253
|
9.898
|
9.631
|
7.225
|
8.856
|
9.714
|
10.7
|
8
|
EBIT
1 |
6.015
|
7.567
|
2.164
|
6.822
|
0.486
|
3.729
|
4.214
|
5.952
|
6.447
|
6.568
|
4.238
|
5.889
|
6.791
|
7.57
|
6.465
|
Operating Margin
|
4.24%
|
5.27%
|
1.46%
|
4.92%
|
0.33%
|
2.85%
|
3.26%
|
4.37%
|
4.38%
|
4.73%
|
3.1%
|
4.14%
|
4.52%
|
5.21%
|
4.48%
|
Earnings before Tax (EBT)
1 |
4.4
|
6.74
|
-28.99
|
-16.96
|
1.171
|
0.945
|
1.376
|
3.274
|
4.174
|
4.592
|
2.073
|
3.819
|
4.651
|
5.325
|
4.282
|
Net income
1 |
4
|
5.23
|
-26.68
|
-12.72
|
2.194
|
0.888
|
1.213
|
3.114
|
3.557
|
3.912
|
1.741
|
3.155
|
3.861
|
4.562
|
3.63
|
Net margin
|
2.82%
|
3.64%
|
-18.03%
|
-9.17%
|
1.48%
|
0.68%
|
0.94%
|
2.29%
|
2.42%
|
2.82%
|
1.28%
|
2.22%
|
2.57%
|
3.14%
|
2.51%
|
EPS
2 |
0.2500
|
0.3200
|
-1.700
|
-0.8000
|
0.1400
|
0.0600
|
0.0800
|
0.1900
|
0.2200
|
0.2400
|
0.1067
|
0.1933
|
0.2367
|
0.2700
|
0.2200
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/9/22
|
5/4/22
|
8/8/22
|
11/7/22
|
3/15/23
|
5/8/23
|
8/7/23
|
11/6/23
|
3/13/24
|
5/7/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
138
|
-
|
75.9
|
77.5
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
4.927
x
|
-
|
2.14
x
|
1.959
x
|
-
|
Free Cash Flow
1 |
-
|
-
|
-
|
-13.6
|
74
|
9.3
|
20.2
|
-
|
ROE (net income / shareholders' equity)
|
-
|
-
|
-
|
4.78%
|
4.5%
|
6.1%
|
10.1%
|
-
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
2.16%
|
2%
|
3.1%
|
5.2%
|
-
|
Assets
1 |
-
|
-
|
-
|
-1,477
|
438.6
|
408.5
|
348.4
|
-
|
Book Value Per Share
|
-
|
-
|
-
|
14.10
|
-
|
-
|
-
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
-
|
-
|
11
|
4.96
|
6.89
|
8.45
|
9.3
|
Capex / Sales
|
-
|
-
|
-
|
1.9%
|
0.91%
|
1.21%
|
1.41%
|
1.5%
|
Announcement Date
|
2/20/20
|
3/1/21
|
3/9/22
|
3/15/23
|
3/13/24
|
-
|
-
|
-
|
Last Close Price
19.24
USD Average target price
23.33
USD Spread / Average Target +21.28% Consensus |
1st Jan change
|
Capi.
|
---|
| +42.52% | 322M | | +24.53% | 6.1B | | +0.10% | 1.57B | | -5.99% | 1.07B | | +3.07% | 677M | | -20.43% | 701M | | -13.74% | 680M | | -10.30% | 498M | | -4.05% | 489M | | -40.68% | 129M |
Men's Clothing
|