Real-time Estimate
Cboe BZX
10:57:02 2024-05-20 am EDT
|
5-day change
|
1st Jan Change
|
52.21
USD
|
+1.01%
|
|
+2.40%
|
+51.19%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,417
|
1,674
|
1,885
|
1,838
|
2,273
|
3,345
|
-
|
-
|
Enterprise Value (EV)
1 |
2,304
|
2,420
|
2,943
|
1,838
|
3,138
|
4,096
|
3,956
|
3,802
|
P/E ratio
|
16.6
x
|
8.61
x
|
9.74
x
|
7.04
x
|
11
x
|
13.2
x
|
9.95
x
|
9.43
x
|
Yield
|
0.48%
|
0.93%
|
1.45%
|
-
|
3.72%
|
2.77%
|
3%
|
3.32%
|
Capitalization / Revenue
|
2.31
x
|
2.16
x
|
2.12
x
|
2.15
x
|
2.77
x
|
3.76
x
|
2.98
x
|
2.55
x
|
EV / Revenue
|
3.76
x
|
3.12
x
|
3.31
x
|
2.15
x
|
3.82
x
|
4.61
x
|
3.53
x
|
2.9
x
|
EV / EBITDA
|
8.57
x
|
6.42
x
|
6.56
x
|
4.33
x
|
7.51
x
|
8.97
x
|
7.02
x
|
5.94
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
2.64
x
|
2.58
x
|
2.7
x
|
-
|
2.1
x
|
2.59
x
|
2.14
x
|
1.77
x
|
Nbr of stocks (in thousands)
|
67,570
|
67,480
|
51,600
|
68,510
|
65,989
|
64,710
|
-
|
-
|
Reference price
2 |
20.97
|
24.81
|
36.53
|
26.83
|
34.44
|
51.69
|
51.69
|
51.69
|
Announcement Date
|
2/12/20
|
2/10/21
|
2/10/22
|
2/9/23
|
2/8/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
612.4
|
775.4
|
890.3
|
854.8
|
821
|
888.8
|
1,122
|
1,310
|
EBITDA
1 |
268.8
|
377.3
|
449
|
424.2
|
418
|
456.8
|
563.5
|
640.2
|
EBIT
1 |
265.8
|
369.5
|
435.8
|
423.4
|
403.8
|
428.4
|
501.9
|
508.4
|
Operating Margin
|
43.4%
|
47.65%
|
48.95%
|
49.54%
|
49.19%
|
48.19%
|
44.73%
|
38.82%
|
Earnings before Tax (EBT)
1 |
120.7
|
278.5
|
350.6
|
350
|
275.9
|
354.2
|
506.8
|
668.6
|
Net income
1 |
92.49
|
212.5
|
278.4
|
275.5
|
213.2
|
258.6
|
411.1
|
496.6
|
Net margin
|
15.1%
|
27.41%
|
31.27%
|
32.23%
|
25.96%
|
29.09%
|
36.64%
|
37.92%
|
EPS
2 |
1.260
|
2.880
|
3.750
|
3.810
|
3.120
|
3.925
|
5.197
|
5.480
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.1000
|
0.2300
|
0.5300
|
-
|
1.280
|
1.433
|
1.549
|
1.714
|
Announcement Date
|
2/12/20
|
2/10/21
|
2/10/22
|
2/9/23
|
2/8/24
|
-
|
-
|
-
|
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 |
229.1
|
230
|
216
|
207.3
|
201.5
|
201.3
|
204.2
|
209.7
|
205.8
|
215.9
|
221.8
|
224.5
|
227.9
|
275.5
|
316.1
|
EBITDA
1 |
114.9
|
114.4
|
106.2
|
103.6
|
100.1
|
99.15
|
104
|
107.2
|
107.6
|
112.4
|
114.8
|
117.3
|
117.5
|
148.4
|
151.2
|
EBIT
1 |
111.5
|
112.6
|
108.9
|
103.3
|
96.59
|
96.39
|
100.5
|
104.4
|
102.6
|
107.3
|
108.1
|
110.1
|
110
|
106.1
|
-
|
Operating Margin
|
48.68%
|
48.94%
|
50.42%
|
49.83%
|
47.93%
|
47.88%
|
49.21%
|
49.78%
|
49.83%
|
49.71%
|
48.73%
|
49.06%
|
48.28%
|
38.52%
|
-
|
Earnings before Tax (EBT)
1 |
85.52
|
90.54
|
105
|
85.35
|
69.15
|
61.87
|
74.6
|
65.92
|
73.52
|
71.89
|
87.55
|
90.5
|
92.85
|
141.6
|
146.5
|
Net income
1 |
69.74
|
71.27
|
79.2
|
72.76
|
52.27
|
49.27
|
56.67
|
52.01
|
55.21
|
55.69
|
68.09
|
70.38
|
71.48
|
84.74
|
115.8
|
Net margin
|
30.44%
|
30.99%
|
36.67%
|
35.11%
|
25.94%
|
24.47%
|
27.75%
|
24.8%
|
26.83%
|
25.8%
|
30.7%
|
31.35%
|
31.36%
|
30.75%
|
36.64%
|
EPS
2 |
0.9400
|
0.9700
|
1.090
|
1.010
|
0.7400
|
0.7100
|
0.8300
|
0.7700
|
0.8200
|
0.8400
|
1.015
|
1.045
|
1.025
|
0.6800
|
-
|
Dividend per Share
2 |
0.1700
|
0.2500
|
0.2500
|
0.2500
|
-
|
0.3200
|
0.3200
|
0.3200
|
0.3200
|
0.3350
|
0.3550
|
0.3550
|
0.3550
|
0.3848
|
0.3848
|
Announcement Date
|
2/10/22
|
5/5/22
|
8/4/22
|
11/3/22
|
2/9/23
|
5/4/23
|
8/3/23
|
11/2/23
|
2/8/24
|
5/9/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
887
|
746
|
1,058
|
-
|
866
|
751
|
611
|
458
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3.302
x
|
1.978
x
|
2.357
x
|
-
|
2.071
x
|
1.644
x
|
1.084
x
|
0.7146
x
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
38.9%
|
45.8%
|
40.2%
|
-
|
29.1%
|
30.5%
|
33.9%
|
30.8%
|
ROA (Net income/ Total Assets)
|
15.1%
|
16.4%
|
15.3%
|
-
|
12.1%
|
-
|
-
|
-
|
Assets
1 |
611.8
|
1,297
|
1,823
|
-
|
1,759
|
-
|
-
|
-
|
Book Value Per Share
2 |
7.950
|
9.600
|
13.50
|
-
|
16.40
|
19.90
|
24.20
|
29.20
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/12/20
|
2/10/21
|
2/10/22
|
2/9/23
|
2/8/24
|
-
|
-
|
-
|
Last Close Price
51.69
USD Average target price
51.5
USD Spread / Average Target -0.37% Consensus |
1st Jan change
|
Capi.
|
---|
| +50.09% | 3.34B | | +26.30% | 92.86B | | +22.44% | 28.35B | | +0.72% | 19.01B | | +16.64% | 15.8B | | +5.80% | 15.49B | | -18.50% | 12.77B | | +18.15% | 9.7B | | +27.52% | 9.52B | | +28.76% | 7.26B |
Investment Management
|