Real-time Estimate
Cboe BZX
03:19:26 2024-05-15 pm EDT
|
5-day change
|
1st Jan Change
|
70.1
USD
|
+0.36%
|
|
+2.08%
|
+20.60%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
842.8
|
916.6
|
1,584
|
884.1
|
876.1
|
1,042
|
-
|
-
|
Enterprise Value (EV)
1 |
842.8
|
916.6
|
1,584
|
884.1
|
1,783
|
1,940
|
1,943
|
1,950
|
P/E ratio
|
12.1
x
|
-471
x
|
-236
x
|
-43.5
x
|
25.1
x
|
-68.8
x
|
-82.2
x
|
-499
x
|
Yield
|
3.86%
|
3.96%
|
2.56%
|
4.98%
|
5.02%
|
4.29%
|
3.26%
|
4.52%
|
Capitalization / Revenue
|
4.54
x
|
5.15
x
|
7.85
x
|
3.44
x
|
3.35
x
|
3.94
x
|
3.8
x
|
3.67
x
|
EV / Revenue
|
4.54
x
|
5.15
x
|
7.85
x
|
3.44
x
|
6.83
x
|
7.34
x
|
7.09
x
|
6.86
x
|
EV / EBITDA
|
10
x
|
10.8
x
|
16.5
x
|
7.29
x
|
13.8
x
|
15
x
|
14.5
x
|
13.9
x
|
EV / FCF
|
17.3
x
|
29.7
x
|
-
|
11.1
x
|
-
|
22.6
x
|
21.1
x
|
-
|
FCF Yield
|
5.77%
|
3.37%
|
-
|
8.99%
|
-
|
4.43%
|
4.74%
|
-
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
11,625
|
12,976
|
14,281
|
15,069
|
15,053
|
14,912
|
-
|
-
|
Reference price
2 |
72.50
|
70.64
|
110.9
|
58.67
|
58.20
|
69.85
|
69.85
|
69.85
|
Announcement Date
|
2/19/20
|
2/22/21
|
2/28/22
|
2/21/23
|
2/20/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
185.8
|
178
|
201.7
|
256.7
|
261.3
|
264.4
|
274.1
|
284.1
|
EBITDA
1 |
84.04
|
84.55
|
96.25
|
121.3
|
128.9
|
128.9
|
133.9
|
139.9
|
EBIT
1 |
11.42
|
8.34
|
29.89
|
13.82
|
17.07
|
24.86
|
22.9
|
-
|
Operating Margin
|
6.15%
|
4.69%
|
14.82%
|
5.38%
|
6.53%
|
9.4%
|
8.35%
|
-
|
Earnings before Tax (EBT)
1 |
-19.39
|
-20.76
|
-
|
-17.64
|
49.23
|
-16
|
-14
|
-
|
Net income
1 |
71.85
|
-1.79
|
-6.457
|
-20.54
|
34.9
|
-19.4
|
-17.18
|
-10.14
|
Net margin
|
38.68%
|
-1.01%
|
-3.2%
|
-8%
|
13.35%
|
-7.34%
|
-6.27%
|
-3.57%
|
EPS
2 |
6.000
|
-0.1500
|
-0.4700
|
-1.350
|
2.320
|
-1.015
|
-0.8500
|
-0.1400
|
Free Cash Flow
1 |
48.67
|
30.91
|
-
|
79.51
|
-
|
86
|
92
|
-
|
FCF margin
|
26.2%
|
17.37%
|
-
|
30.97%
|
-
|
32.53%
|
33.56%
|
-
|
FCF Conversion (EBITDA)
|
57.91%
|
36.56%
|
-
|
65.54%
|
-
|
66.71%
|
68.7%
|
-
|
FCF Conversion (Net income)
|
67.74%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
2.800
|
2.800
|
2.840
|
2.920
|
2.920
|
2.993
|
2.277
|
3.160
|
Announcement Date
|
2/19/20
|
2/22/21
|
2/28/22
|
2/21/23
|
2/20/24
|
-
|
-
|
-
|
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 |
57.99
|
60.31
|
63.12
|
65.44
|
67.85
|
67.9
|
64.78
|
64.57
|
64.07
|
64.51
|
66.07
|
67.14
|
67.68
|
67.57
|
68.27
|
EBITDA
1 |
27.88
|
27.17
|
30.28
|
31.01
|
32.85
|
31.59
|
33.49
|
31.69
|
32.09
|
32.35
|
31.8
|
32.18
|
32.55
|
32.52
|
33.94
|
EBIT
1 |
-2.466
|
-3.911
|
3.808
|
7.031
|
6.892
|
2.438
|
5.966
|
17.4
|
-0.422
|
4.652
|
6.683
|
6.739
|
6.791
|
4
|
6.7
|
Operating Margin
|
-4.25%
|
-6.48%
|
6.03%
|
10.74%
|
10.16%
|
3.59%
|
9.21%
|
26.94%
|
-0.66%
|
7.21%
|
10.12%
|
10.04%
|
10.03%
|
5.92%
|
9.81%
|
Earnings before Tax (EBT)
1 |
-8.805
|
-10.56
|
-3.743
|
-0.77
|
-2.565
|
-
|
-2.38
|
9.169
|
-9.885
|
-4.792
|
-3
|
-3.7
|
-3.6
|
-5.1
|
-2.4
|
Net income
1 |
-8.815
|
-10.2
|
-4.598
|
-2.13
|
-3.613
|
41.96
|
-3.47
|
6.167
|
-9.764
|
-5.512
|
-4.296
|
-4.524
|
-4.634
|
-4.989
|
-4.013
|
Net margin
|
-15.2%
|
-16.9%
|
-7.28%
|
-3.25%
|
-5.33%
|
61.81%
|
-5.36%
|
9.55%
|
-15.24%
|
-8.54%
|
-6.5%
|
-6.74%
|
-6.85%
|
-7.38%
|
-5.88%
|
EPS
2 |
-0.6100
|
-0.6800
|
-0.3000
|
-0.1400
|
-0.2400
|
2.760
|
-0.2300
|
0.4100
|
-0.6500
|
-0.3700
|
-0.1950
|
-0.2450
|
-0.2450
|
-0.2750
|
-0.1950
|
Dividend per Share
2 |
0.7200
|
0.7300
|
0.7300
|
0.7300
|
0.7300
|
0.7300
|
0.7300
|
0.7300
|
0.7300
|
-
|
0.7500
|
0.7500
|
0.7500
|
0.7600
|
0.7600
|
Announcement Date
|
2/28/22
|
5/2/22
|
8/1/22
|
10/31/22
|
2/21/23
|
5/1/23
|
7/31/23
|
10/30/23
|
2/20/24
|
4/29/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
907
|
898
|
901
|
908
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
7.041
x
|
6.966
x
|
6.728
x
|
6.49
x
|
Free Cash Flow
1 |
48.7
|
30.9
|
-
|
79.5
|
-
|
86
|
92
|
-
|
ROE (net income / shareholders' equity)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
21
|
30.3
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
11.28%
|
17.03%
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/19/20
|
2/22/21
|
2/28/22
|
2/21/23
|
2/20/24
|
-
|
-
|
-
|
Last Close Price
69.85
USD Average target price
65.5
USD Spread / Average Target -6.23% Consensus |
1st Jan change
|
Capi.
|
---|
| +20.02% | 1.04B | | +5.49% | 28.04B | | +10.19% | 25.54B | | +2.55% | 21.43B | | +6.87% | 17.01B | | +1.76% | 15.98B | | -12.13% | 14.64B | | +0.31% | 13.21B | | +2.82% | 12.96B | | -11.70% | 11.62B |
Residential REITs
|