Real-time Estimate
Cboe BZX
10:18:04 2024-07-09 am EDT
|
5-day change
|
1st Jan Change
|
8.155
USD
|
+1.05%
|
|
+7.66%
|
-64.25%
|
Fiscal Period: February |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
949.5
|
1,034
|
965.1
|
570.5
|
266.9
|
102.6
|
-
|
-
|
Enterprise Value (EV)
1 |
1,052
|
1,215
|
1,086
|
840.8
|
529.8
|
366.3
|
335.2
|
322.5
|
P/E ratio
|
13.5
x
|
-7.39
x
|
5.34
x
|
-518
x
|
-1.73
x
|
-14.7
x
|
7.32
x
|
5.03
x
|
Yield
|
3.55%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.51
x
|
0.68
x
|
0.5
x
|
0.33
x
|
0.17
x
|
0.07
x
|
0.06
x
|
0.06
x
|
EV / Revenue
|
0.56
x
|
0.8
x
|
0.57
x
|
0.49
x
|
0.33
x
|
0.24
x
|
0.21
x
|
0.19
x
|
EV / EBITDA
|
5.65
x
|
19.3
x
|
3.13
x
|
14.4
x
|
36
x
|
7.07
x
|
4.33
x
|
3.77
x
|
EV / FCF
|
8,736,331
x
|
-18,328,502
x
|
2,106,085
x
|
3,180,255
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
-0%
|
0%
|
0%
|
-
|
-
|
-
|
-
|
Price to Book
|
3.89
x
|
11.1
x
|
4.43
x
|
3.84
x
|
-29.7
x
|
-6.36
x
|
-48.3
x
|
36.7
x
|
Nbr of stocks (in thousands)
|
15,065
|
14,587
|
14,362
|
12,228
|
12,477
|
12,708
|
-
|
-
|
Reference price
2 |
63.03
|
70.86
|
67.20
|
46.66
|
21.39
|
8.070
|
8.070
|
8.070
|
Announcement Date
|
3/17/20
|
3/9/21
|
3/9/22
|
3/16/23
|
5/6/24
|
-
|
-
|
-
|
Fiscal Period: February |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
1,871
|
1,523
|
1,915
|
1,708
|
1,603
|
1,549
|
1,597
|
1,661
|
EBITDA
1 |
186.1
|
62.89
|
347
|
58.52
|
14.7
|
51.83
|
77.43
|
85.58
|
EBIT
1 |
111.3
|
-3.518
|
288.6
|
7.055
|
-32.49
|
6.603
|
32.6
|
40.74
|
Operating Margin
|
5.95%
|
-0.23%
|
15.07%
|
0.41%
|
-2.03%
|
0.43%
|
2.04%
|
2.45%
|
Earnings before Tax (EBT)
|
88.42
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
73.3
|
-140.4
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
3.92%
|
-9.22%
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
4.680
|
-9.590
|
12.59
|
-0.0900
|
-12.36
|
-0.5474
|
1.102
|
1.603
|
Free Cash Flow
|
120.4
|
-66.3
|
515.5
|
264.4
|
-
|
-
|
-
|
-
|
FCF margin
|
6.44%
|
-4.35%
|
26.91%
|
15.48%
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
64.7%
|
-
|
148.56%
|
451.81%
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
164.26%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
2.240
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/17/20
|
3/9/21
|
3/9/22
|
3/16/23
|
5/6/24
|
-
|
-
|
-
|
Fiscal Period: February |
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
2026 Q1
|
2026 Q2
|
---|
Net sales
1 |
507.8
|
362.4
|
380.9
|
509.1
|
456.1
|
321.6
|
345.6
|
480.2
|
455
|
267.9
|
327.4
|
460
|
458.7
|
312.2
|
337.6
|
EBITDA
|
75.47
|
34.26
|
1.723
|
165.7
|
-48.82
|
-12.7
|
-13.01
|
59.61
|
-19.21
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
61.21
|
20.64
|
-11.73
|
59.1
|
-60.96
|
-24.55
|
-24.97
|
47.88
|
-30.86
|
-5.08
|
-12.83
|
56.93
|
-23.1
|
-9.574
|
-7.484
|
Operating Margin
|
12.05%
|
5.7%
|
-3.08%
|
11.61%
|
-13.37%
|
-7.63%
|
-7.22%
|
9.97%
|
-6.78%
|
-1.9%
|
-3.92%
|
12.37%
|
-5.04%
|
-3.07%
|
-2.22%
|
Earnings before Tax (EBT)
|
52.53
|
17.55
|
-16.42
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
39
|
19.83
|
-13.3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
7.68%
|
5.47%
|
-3.49%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
2 |
2.680
|
1.430
|
-1.010
|
3.260
|
-4.100
|
-2.330
|
-2.820
|
3.050
|
-10.26
|
-2.990
|
-1.051
|
3.360
|
-1.705
|
-0.8457
|
-0.7135
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/9/22
|
5/19/22
|
8/17/22
|
11/17/22
|
3/16/23
|
5/24/23
|
8/17/23
|
11/16/23
|
5/6/24
|
6/12/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: February |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net Debt
1 |
102
|
182
|
121
|
270
|
263
|
264
|
233
|
220
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.5498
x
|
2.887
x
|
0.3474
x
|
4.619
x
|
17.89
x
|
5.089
x
|
3.005
x
|
2.57
x
|
Free Cash Flow
|
120
|
-66.3
|
515
|
264
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
26.7%
|
-32.5%
|
117%
|
-0.57%
|
-
|
-
|
-
|
-
|
ROA (Net income/ Total Assets)
|
7.68%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
|
954.2
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
16.20
|
6.400
|
15.20
|
12.20
|
-0.7200
|
-1.270
|
-0.1700
|
0.2200
|
Cash Flow per Share
|
11.40
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
57.5
|
30.6
|
29.3
|
-
|
-
|
31
|
31.9
|
33.2
|
Capex / Sales
|
3.07%
|
2.01%
|
1.53%
|
-
|
-
|
2%
|
2%
|
2%
|
Announcement Date
|
3/17/20
|
3/9/21
|
3/9/22
|
3/16/23
|
5/6/24
|
-
|
-
|
-
|
Last Close Price
8.07
USD Average target price
12
USD Spread / Average Target +48.70% Consensus |