Market Closed -
Nasdaq
04:00:00 2024-05-10 pm EDT
|
5-day change
|
1st Jan Change
|
37.51
USD
|
+0.11%
|
|
-0.69%
|
+48.14%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,110
|
1,236
|
2,360
|
1,516
|
1,429
|
2,126
|
-
|
-
|
Enterprise Value (EV)
1 |
696.1
|
750.8
|
1,923
|
1,251
|
1,208
|
1,741
|
1,575
|
1,346
|
P/E ratio
|
12.6
x
|
17.7
x
|
18.6
x
|
186
x
|
28.8
x
|
25.7
x
|
29.4
x
|
20.2
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
1.17
x
|
1.5
x
|
2.56
x
|
1.63
x
|
1.4
x
|
1.91
x
|
1.88
x
|
1.71
x
|
EV / Revenue
|
0.74
x
|
0.91
x
|
2.09
x
|
1.35
x
|
1.18
x
|
1.57
x
|
1.4
x
|
1.08
x
|
EV / EBITDA
|
2.33
x
|
2.99
x
|
5.96
x
|
4.68
x
|
4
x
|
5.04
x
|
4.56
x
|
3.44
x
|
EV / FCF
|
4.97
x
|
6.36
x
|
11.5
x
|
7.31
x
|
9.17
x
|
10.5
x
|
9.49
x
|
7.53
x
|
FCF Yield
|
20.1%
|
15.7%
|
8.73%
|
13.7%
|
10.9%
|
9.54%
|
10.5%
|
13.3%
|
Price to Book
|
1.14
x
|
1.11
x
|
2.03
x
|
1.42
x
|
1.31
x
|
1.85
x
|
1.66
x
|
1.43
x
|
Nbr of stocks (in thousands)
|
64,078
|
60,242
|
60,722
|
58,169
|
56,420
|
56,687
|
-
|
-
|
Reference price
2 |
17.33
|
20.51
|
38.87
|
26.06
|
25.32
|
37.51
|
37.51
|
37.51
|
Announcement Date
|
2/11/20
|
2/10/21
|
2/9/22
|
2/8/23
|
2/7/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
946.6
|
825
|
920.8
|
928.2
|
1,023
|
1,112
|
1,129
|
1,243
|
EBITDA
1 |
299
|
251
|
322.5
|
267.3
|
301.8
|
345.2
|
345.2
|
391.4
|
EBIT
1 |
141.2
|
108.8
|
151.9
|
24.28
|
77.22
|
134
|
116.1
|
157.1
|
Operating Margin
|
14.92%
|
13.19%
|
16.49%
|
2.62%
|
7.55%
|
12.04%
|
10.29%
|
12.64%
|
Earnings before Tax (EBT)
1 |
135.5
|
106.9
|
153.8
|
42.06
|
74.73
|
125.7
|
114.8
|
159.8
|
Net income
1 |
90.74
|
71.68
|
134.5
|
8.952
|
53.26
|
91.4
|
76.19
|
135.2
|
Net margin
|
9.59%
|
8.69%
|
14.6%
|
0.96%
|
5.21%
|
8.22%
|
6.75%
|
10.88%
|
EPS
2 |
1.380
|
1.160
|
2.090
|
0.1400
|
0.8800
|
1.459
|
1.278
|
1.860
|
Free Cash Flow
1 |
140.1
|
118.1
|
167.9
|
171.2
|
131.7
|
166
|
165.9
|
178.8
|
FCF margin
|
14.8%
|
14.31%
|
18.23%
|
18.44%
|
12.88%
|
14.93%
|
14.69%
|
14.38%
|
FCF Conversion (EBITDA)
|
46.87%
|
47.04%
|
52.06%
|
64.04%
|
43.65%
|
48.09%
|
48.08%
|
45.67%
|
FCF Conversion (Net income)
|
154.41%
|
164.72%
|
124.88%
|
1,912.3%
|
247.37%
|
181.64%
|
217.79%
|
132.22%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/11/20
|
2/10/21
|
2/9/22
|
2/8/23
|
2/7/24
|
-
|
-
|
-
|
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 |
276.2
|
216.9
|
214.5
|
213.4
|
283.4
|
220.6
|
240.2
|
245.4
|
316.4
|
253.9
|
263.3
|
262.7
|
330.5
|
234.7
|
251.7
|
EBITDA
1 |
110.9
|
62.82
|
49.99
|
50.18
|
104.3
|
38.72
|
55.99
|
68.44
|
138.6
|
70.68
|
72.61
|
72.82
|
131.6
|
48.03
|
63.77
|
EBIT
1 |
65.74
|
27.66
|
9.178
|
4.478
|
48.64
|
-23.49
|
0.959
|
11.43
|
88.32
|
10.35
|
23.71
|
22.11
|
80.48
|
-1.315
|
11.94
|
Operating Margin
|
23.8%
|
12.75%
|
4.28%
|
2.1%
|
17.16%
|
-10.65%
|
0.4%
|
4.66%
|
27.92%
|
4.08%
|
9%
|
8.42%
|
24.35%
|
-0.56%
|
4.74%
|
Earnings before Tax (EBT)
1 |
69.07
|
31.69
|
25.59
|
7.963
|
42.5
|
-16.67
|
-0.893
|
8.467
|
83.82
|
11.54
|
22.67
|
18.88
|
80.98
|
-3
|
13.27
|
Net income
1 |
73.76
|
20.59
|
17.03
|
6.579
|
15.4
|
-11.81
|
-2.876
|
6.927
|
61.02
|
7.244
|
16.23
|
13.75
|
56.48
|
-7
|
-3
|
Net margin
|
26.71%
|
9.49%
|
7.94%
|
3.08%
|
5.43%
|
-5.35%
|
-1.2%
|
2.82%
|
19.29%
|
2.85%
|
6.17%
|
5.23%
|
17.09%
|
-2.98%
|
-1.19%
|
EPS
2 |
1.150
|
0.3200
|
0.2700
|
0.1000
|
0.2500
|
-0.2100
|
-0.0500
|
0.1200
|
1.020
|
0.1300
|
0.1943
|
0.2100
|
0.9029
|
-0.0400
|
0.1200
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/9/22
|
5/4/22
|
8/3/22
|
10/28/22
|
2/8/23
|
5/3/23
|
8/2/23
|
11/2/23
|
2/7/24
|
5/2/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
414
|
485
|
437
|
264
|
220
|
385
|
551
|
780
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
140
|
118
|
168
|
171
|
132
|
166
|
166
|
179
|
ROE (net income / shareholders' equity)
|
9.3%
|
12.6%
|
11.8%
|
15.7%
|
18%
|
15.5%
|
14.3%
|
15.5%
|
ROA (Net income/ Total Assets)
|
5.36%
|
7.36%
|
7.01%
|
7.99%
|
8%
|
8.5%
|
7.89%
|
10.5%
|
Assets
1 |
1,694
|
973.3
|
1,918
|
112
|
665.5
|
1,076
|
966.3
|
1,291
|
Book Value Per Share
2 |
15.10
|
18.40
|
19.20
|
18.30
|
19.40
|
20.30
|
22.60
|
26.20
|
Cash Flow per Share
2 |
3.390
|
3.710
|
5.380
|
6.070
|
3.720
|
4.830
|
5.500
|
6.310
|
Capex
1 |
82.7
|
67.3
|
55
|
84.8
|
92.5
|
91.5
|
97.5
|
113
|
Capex / Sales
|
8.74%
|
8.16%
|
5.97%
|
9.14%
|
9.05%
|
8.23%
|
8.63%
|
9.07%
|
Announcement Date
|
2/11/20
|
2/10/21
|
2/9/22
|
2/8/23
|
2/7/24
|
-
|
-
|
-
|
Last Close Price
37.51
USD Average target price
42.18
USD Spread / Average Target +12.45% Consensus |
1st Jan change
|
Capi.
|
---|
| +48.14% | 2.13B | | +28.69% | 29.12B | | +10.76% | 18.76B | | +4.75% | 13.23B | | -4.56% | 11.76B | | +12.30% | 11.35B | | +21.10% | 5.06B | | -14.65% | 3.65B | | +3.71% | 3.52B | | +37.48% | 3.51B |
Other Advertising & Marketing
|