Real-time Estimate
Cboe BZX
02:30:27 2024-05-17 pm EDT
|
5-day change
|
1st Jan Change
|
30.09
USD
|
+0.27%
|
|
+3.68%
|
-7.00%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,471
|
3,213
|
3,769
|
2,625
|
2,412
|
2,243
|
-
|
-
|
Enterprise Value (EV)
1 |
3,471
|
3,213
|
3,769
|
2,625
|
2,412
|
2,243
|
2,243
|
2,243
|
P/E ratio
|
11.7
x
|
16.9
x
|
9.36
x
|
9.6
x
|
13.6
x
|
10.9
x
|
9.51
x
|
9.39
x
|
Yield
|
2.3%
|
2.65%
|
2.17%
|
2.94%
|
-
|
3.86%
|
3.94%
|
3.87%
|
Capitalization / Revenue
|
3.86
x
|
3.63
x
|
4.05
x
|
2.65
x
|
2.51
x
|
2.24
x
|
2.11
x
|
2.06
x
|
EV / Revenue
|
3.86
x
|
3.63
x
|
4.05
x
|
2.65
x
|
2.51
x
|
2.24
x
|
2.11
x
|
2.06
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.17
x
|
1.09
x
|
1.19
x
|
1.06
x
|
0.94
x
|
0.8
x
|
0.76
x
|
0.75
x
|
Nbr of stocks (in thousands)
|
94,945
|
92,387
|
89,091
|
77,270
|
74,382
|
74,757
|
-
|
-
|
Reference price
2 |
36.56
|
34.78
|
42.31
|
33.97
|
32.43
|
30.01
|
30.01
|
30.01
|
Announcement Date
|
1/23/20
|
1/21/21
|
1/20/22
|
1/19/23
|
1/26/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
900
|
885
|
929.8
|
990.6
|
960.6
|
1,002
|
1,064
|
1,089
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
431.5
|
427.8
|
382.3
|
450.3
|
324.7
|
376.3
|
405.7
|
-
|
Operating Margin
|
47.94%
|
48.34%
|
41.11%
|
45.46%
|
33.8%
|
37.55%
|
38.11%
|
-
|
Earnings before Tax (EBT)
1 |
404
|
249.4
|
449.4
|
375.1
|
237.1
|
279.6
|
307.1
|
299.8
|
Net income
1 |
299.7
|
197.9
|
415
|
285
|
175.1
|
204
|
226.2
|
228.6
|
Net margin
|
33.3%
|
22.36%
|
44.63%
|
28.77%
|
18.23%
|
20.36%
|
21.25%
|
21%
|
EPS
2 |
3.130
|
2.060
|
4.520
|
3.540
|
2.380
|
2.761
|
3.156
|
3.195
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.8400
|
0.9200
|
0.9200
|
1.000
|
-
|
1.159
|
1.181
|
1.160
|
Announcement Date
|
1/23/20
|
1/21/21
|
1/20/22
|
1/19/23
|
1/26/24
|
-
|
-
|
-
|
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 |
251.6
|
222.9
|
238.9
|
258.9
|
269.9
|
244.4
|
239.4
|
242.6
|
234.3
|
241.7
|
245.1
|
254.5
|
259.4
|
260
|
263.8
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
63.78
|
96.62
|
111.5
|
120.8
|
121.4
|
91.63
|
94.15
|
95.48
|
43.44
|
82.49
|
90.39
|
97.73
|
100.5
|
97.89
|
99.13
|
Operating Margin
|
25.34%
|
43.34%
|
46.66%
|
46.66%
|
44.98%
|
37.49%
|
39.33%
|
39.36%
|
18.54%
|
34.13%
|
36.87%
|
38.41%
|
38.76%
|
37.65%
|
37.58%
|
Earnings before Tax (EBT)
1 |
63.53
|
88.79
|
87.47
|
117.1
|
81.79
|
71.84
|
78.63
|
62.43
|
24.19
|
67.21
|
66.49
|
71.91
|
73.34
|
71.02
|
75.44
|
Net income
1 |
125.3
|
66.22
|
65.76
|
87.85
|
64.21
|
52.08
|
57.12
|
46.28
|
19.88
|
47.3
|
48.45
|
52.43
|
53.81
|
52.94
|
55.18
|
Net margin
|
49.78%
|
29.7%
|
27.53%
|
33.93%
|
23.79%
|
21.31%
|
23.86%
|
19.08%
|
8.49%
|
19.57%
|
19.76%
|
20.6%
|
20.75%
|
20.36%
|
20.92%
|
EPS
2 |
1.410
|
0.7900
|
0.8200
|
1.120
|
0.8200
|
0.7000
|
0.7800
|
0.6300
|
0.2700
|
0.6400
|
0.6657
|
0.7188
|
0.7366
|
0.7140
|
0.7669
|
Dividend per Share
2 |
0.2300
|
0.3000
|
0.2500
|
0.2500
|
0.2500
|
0.2700
|
0.2700
|
-
|
-
|
-
|
0.2900
|
0.2912
|
0.2925
|
0.2917
|
0.2940
|
Announcement Date
|
1/20/22
|
4/21/22
|
7/21/22
|
10/20/22
|
1/19/23
|
4/25/23
|
7/25/23
|
10/19/23
|
1/26/24
|
4/17/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
10.6%
|
6.9%
|
13.3%
|
10.6%
|
7%
|
7.76%
|
8.15%
|
7.7%
|
ROA (Net income/ Total Assets)
|
0.95%
|
0.57%
|
1.16%
|
0.79%
|
0.49%
|
0.58%
|
0.64%
|
0.67%
|
Assets
1 |
31,550
|
34,711
|
35,774
|
36,072
|
35,736
|
35,251
|
35,463
|
34,125
|
Book Value Per Share
2 |
31.30
|
32.10
|
35.50
|
32.20
|
34.70
|
37.50
|
39.60
|
39.80
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/23/20
|
1/21/21
|
1/20/22
|
1/19/23
|
1/26/24
|
-
|
-
|
-
|
Last Close Price
30.01
USD Average target price
30.25
USD Spread / Average Target +0.80% Consensus |
1st Jan change
|
Capi.
|
---|
| -6.94% | 2.24B | | +19.92% | 583B | | +16.97% | 307B | | +23.30% | 254B | | +24.78% | 213B | | +25.81% | 191B | | +29.53% | 172B | | +9.74% | 164B | | +7.86% | 150B | | +8.26% | 137B |
Other Banks
|