Market Closed -
Nasdaq
04:00:00 2024-04-26 pm EDT
|
5-day change
|
1st Jan Change
|
12.91
USD
|
+1.41%
|
|
+2.14%
|
-26.69%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,382
|
1,851
|
2,165
|
1,878
|
1,142
|
842.3
|
-
|
-
|
Enterprise Value (EV)
1 |
2,820
|
3,291
|
3,395
|
3,316
|
1,142
|
2,566
|
2,491
|
842.3
|
P/E ratio
|
30.1
x
|
74.6
x
|
10.5
x
|
11.5
x
|
21.5
x
|
20.7
x
|
13.3
x
|
7.73
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.95
x
|
1.18
x
|
1.25
x
|
0.92
x
|
0.55
x
|
0.42
x
|
0.41
x
|
0.38
x
|
EV / Revenue
|
1.94
x
|
2.1
x
|
1.96
x
|
1.62
x
|
0.55
x
|
1.29
x
|
1.21
x
|
0.38
x
|
EV / EBITDA
|
6.24
x
|
6.62
x
|
6.27
x
|
5.17
x
|
2.03
x
|
5.05
x
|
4.64
x
|
1.44
x
|
EV / FCF
|
-49.9
x
|
1,746
x
|
43.1
x
|
-26
x
|
-
|
82.3
x
|
24.1
x
|
-
|
FCF Yield
|
-2.01%
|
0.06%
|
2.32%
|
-3.84%
|
-
|
1.22%
|
4.16%
|
-
|
Price to Book
|
3.02
x
|
2.18
x
|
1.65
x
|
1.33
x
|
-
|
0.61
x
|
0.58
x
|
-
|
Nbr of stocks (in thousands)
|
58,917
|
59,072
|
73,681
|
72,288
|
64,832
|
65,243
|
-
|
-
|
Reference price
2 |
23.46
|
31.34
|
29.38
|
25.98
|
17.61
|
12.91
|
12.91
|
12.91
|
Announcement Date
|
3/2/20
|
2/25/21
|
2/24/22
|
2/23/23
|
2/26/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,452
|
1,571
|
1,734
|
2,045
|
2,071
|
1,996
|
2,056
|
2,213
|
EBITDA
1 |
452.1
|
497
|
541.1
|
640.8
|
561.6
|
507.9
|
537.1
|
584
|
EBIT
1 |
177
|
206.4
|
232.7
|
309.7
|
218.6
|
140.8
|
159.6
|
180.1
|
Operating Margin
|
12.19%
|
13.14%
|
13.41%
|
15.14%
|
10.56%
|
7.05%
|
7.76%
|
8.14%
|
Earnings before Tax (EBT)
1 |
71.57
|
41.39
|
301.2
|
260.5
|
84.24
|
54.44
|
80.49
|
92.5
|
Net income
1 |
61.2
|
32.12
|
231.4
|
198.6
|
60.33
|
40.25
|
59.62
|
65.6
|
Net margin
|
4.21%
|
2.04%
|
13.34%
|
9.71%
|
2.91%
|
2.02%
|
2.9%
|
2.96%
|
EPS
2 |
0.7800
|
0.4200
|
2.800
|
2.260
|
0.8200
|
0.6240
|
0.9680
|
1.670
|
Free Cash Flow
1 |
-56.56
|
1.885
|
78.81
|
-127.3
|
-
|
31.19
|
103.6
|
-
|
FCF margin
|
-3.9%
|
0.12%
|
4.54%
|
-6.22%
|
-
|
1.56%
|
5.04%
|
-
|
FCF Conversion (EBITDA)
|
-
|
0.38%
|
14.56%
|
-
|
-
|
6.14%
|
19.29%
|
-
|
FCF Conversion (Net income)
|
-
|
5.87%
|
34.05%
|
-
|
-
|
77.5%
|
173.74%
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/2/20
|
2/25/21
|
2/24/22
|
2/23/23
|
2/26/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
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
|
---|
Net sales
1 |
466
|
482.4
|
485.9
|
509.7
|
516.9
|
533
|
501.1
|
529.3
|
523.1
|
517
|
479.8
|
507.4
|
516.5
|
512
|
507.4
|
EBITDA
1 |
153
|
154.8
|
157.7
|
157.7
|
162.7
|
162.7
|
138
|
157.1
|
136.6
|
129.9
|
118.6
|
128
|
131
|
130.7
|
130.5
|
EBIT
1 |
69.44
|
70.75
|
69.79
|
76.34
|
79.44
|
78.35
|
47.42
|
69.74
|
50.32
|
40.58
|
28.42
|
36.88
|
38.77
|
36.63
|
35.7
|
Operating Margin
|
14.9%
|
14.67%
|
14.37%
|
14.98%
|
15.37%
|
14.7%
|
9.46%
|
13.18%
|
9.62%
|
7.85%
|
5.92%
|
7.27%
|
7.51%
|
7.16%
|
7.04%
|
Earnings before Tax (EBT)
1 |
81.24
|
60.64
|
65.08
|
69.25
|
64.92
|
61.24
|
26.57
|
49.74
|
23.52
|
-15.59
|
6.475
|
15.43
|
17.28
|
15.22
|
15.4
|
Net income
1 |
64.67
|
44.52
|
49.8
|
55.09
|
51.04
|
42.65
|
20.14
|
38.02
|
17.17
|
-15.01
|
4.798
|
11.41
|
12.77
|
11.23
|
11.65
|
Net margin
|
13.88%
|
9.23%
|
10.25%
|
10.81%
|
9.87%
|
8%
|
4.02%
|
7.18%
|
3.28%
|
-2.9%
|
1%
|
2.25%
|
2.47%
|
2.19%
|
2.3%
|
EPS
2 |
0.8100
|
0.5700
|
0.5700
|
0.6100
|
0.5700
|
0.5000
|
0.2500
|
0.4900
|
0.2400
|
-0.2400
|
0.0740
|
0.1760
|
0.1980
|
0.1800
|
0.2100
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/4/21
|
2/24/22
|
5/5/22
|
8/4/22
|
11/3/22
|
2/23/23
|
5/4/23
|
8/3/23
|
11/6/23
|
2/26/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,438
|
1,439
|
1,230
|
1,438
|
-
|
1,724
|
1,649
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3.181
x
|
2.896
x
|
2.273
x
|
2.244
x
|
-
|
3.394
x
|
3.07
x
|
-
|
Free Cash Flow
1 |
-56.6
|
1.89
|
78.8
|
-127
|
-
|
31.2
|
104
|
-
|
ROE (net income / shareholders' equity)
|
23.4%
|
18.6%
|
12%
|
14.5%
|
-
|
2.6%
|
3.5%
|
-
|
ROA (Net income/ Total Assets)
|
3.97%
|
4.21%
|
-
|
-
|
-
|
0.9%
|
1.3%
|
-
|
Assets
1 |
1,542
|
762.2
|
-
|
-
|
-
|
4,472
|
4,586
|
-
|
Book Value Per Share
2 |
7.760
|
14.40
|
17.80
|
19.50
|
-
|
21.20
|
22.20
|
-
|
Cash Flow per Share
2 |
5.720
|
8.550
|
7.660
|
5.350
|
-
|
6.300
|
7.000
|
-
|
Capex
1 |
454
|
510
|
505
|
599
|
-
|
410
|
375
|
-
|
Capex / Sales
|
31.23%
|
32.5%
|
29.1%
|
29.31%
|
-
|
20.53%
|
18.24%
|
-
|
Announcement Date
|
3/2/20
|
2/25/21
|
2/24/22
|
2/23/23
|
2/26/24
|
-
|
-
|
-
|
Last Close Price
12.91
USD Average target price
19.17
USD Spread / Average Target +48.46% Consensus |
1st Jan change
|
Capi.
|
---|
| -26.69% | 842M | | -3.00% | 1.41B | | 0.00% | 737M | | +11.59% | 399M | | -13.07% | 183M | | -6.25% | 64.07M |
Air Freight
|