Market Closed -
Nyse
04:00:02 2024-05-01 pm EDT
|
5-day change
|
1st Jan Change
|
60.95
USD
|
+1.09%
|
|
-0.60%
|
-13.60%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
12,817
|
11,546
|
16,114
|
12,023
|
13,148
|
11,367
|
-
|
-
|
Enterprise Value (EV)
1 |
12,817
|
14,189
|
19,265
|
15,388
|
16,637
|
14,871
|
14,782
|
14,815
|
P/E ratio
|
45.7
x
|
50.7
x
|
61.3
x
|
42.2
x
|
41.7
x
|
34.5
x
|
33.6
x
|
30.7
x
|
Yield
|
1.74%
|
2.16%
|
1.65%
|
2.54%
|
2.54%
|
3.11%
|
3.3%
|
3.46%
|
Capitalization / Revenue
|
12.4
x
|
10.6
x
|
12.7
x
|
8.31
x
|
8.83
x
|
7.37
x
|
7.16
x
|
6.93
x
|
EV / Revenue
|
12.4
x
|
13
x
|
15.1
x
|
10.6
x
|
11.2
x
|
9.64
x
|
9.32
x
|
9.04
x
|
EV / EBITDA
|
25.5
x
|
27.4
x
|
32.4
x
|
23.8
x
|
25.1
x
|
21
x
|
19.9
x
|
19.1
x
|
EV / FCF
|
-
|
-
|
32.4
x
|
29.7
x
|
-
|
30.7
x
|
28.6
x
|
25.8
x
|
FCF Yield
|
-
|
-
|
3.09%
|
3.37%
|
-
|
3.26%
|
3.5%
|
3.88%
|
Price to Book
|
-
|
-
|
12.1
x
|
8.32
x
|
9.2
x
|
7.97
x
|
7.69
x
|
7.9
x
|
Nbr of stocks (in thousands)
|
182,081
|
182,225
|
183,826
|
186,111
|
186,393
|
186,494
|
-
|
-
|
Reference price
2 |
70.39
|
63.36
|
87.66
|
64.60
|
70.54
|
60.95
|
60.95
|
60.95
|
Announcement Date
|
1/27/20
|
1/25/21
|
1/24/22
|
1/30/23
|
1/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,037
|
1,091
|
1,272
|
1,447
|
1,489
|
1,542
|
1,587
|
1,639
|
EBITDA
1 |
502.6
|
517.2
|
593.9
|
647
|
662.5
|
707
|
743.4
|
774.7
|
EBIT
1 |
348.7
|
359.5
|
405.5
|
444.6
|
458.8
|
485.4
|
509.6
|
543.3
|
Operating Margin
|
33.62%
|
32.94%
|
31.88%
|
30.73%
|
30.8%
|
31.47%
|
32.12%
|
33.15%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
262.5
|
298.8
|
320.1
|
359.9
|
384
|
415.8
|
Net income
1 |
279.1
|
228.3
|
262.5
|
284.6
|
314.2
|
342
|
356.5
|
382.7
|
Net margin
|
26.91%
|
20.91%
|
20.64%
|
19.67%
|
21.09%
|
22.17%
|
22.47%
|
23.35%
|
EPS
2 |
1.540
|
1.250
|
1.430
|
1.530
|
1.690
|
1.765
|
1.812
|
1.987
|
Free Cash Flow
1 |
-
|
-
|
595
|
518.8
|
-
|
484.1
|
517.7
|
574.9
|
FCF margin
|
-
|
-
|
46.79%
|
35.85%
|
-
|
31.38%
|
32.63%
|
35.08%
|
FCF Conversion (EBITDA)
|
-
|
-
|
100.19%
|
80.19%
|
-
|
68.47%
|
69.64%
|
74.21%
|
FCF Conversion (Net income)
|
-
|
-
|
226.72%
|
182.29%
|
-
|
141.55%
|
145.22%
|
150.22%
|
Dividend per Share
2 |
1.225
|
1.370
|
1.450
|
1.640
|
1.790
|
1.894
|
2.012
|
2.107
|
Announcement Date
|
1/27/20
|
1/25/21
|
1/24/22
|
1/30/23
|
1/29/24
|
-
|
-
|
-
|
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 |
332.9
|
325.3
|
360.2
|
365.3
|
381
|
340.6
|
370
|
370
|
388.8
|
360.6
|
386.6
|
371.3
|
400.9
|
374.4
|
376.1
|
EBITDA
1 |
150.8
|
150.7
|
168.4
|
153.3
|
166.4
|
159.2
|
176.7
|
156.2
|
172.9
|
171.1
|
186.3
|
160.2
|
171.5
|
180
|
194.9
|
EBIT
1 |
105.7
|
100.3
|
119.1
|
102.5
|
113.9
|
109.6
|
126.2
|
104.7
|
121.9
|
120.3
|
134.7
|
105.7
|
119
|
125.4
|
137.3
|
Operating Margin
|
31.75%
|
30.84%
|
33.05%
|
28.07%
|
29.89%
|
32.18%
|
34.12%
|
28.3%
|
31.36%
|
33.36%
|
34.86%
|
28.47%
|
29.67%
|
33.48%
|
36.51%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
66.05
|
80.08
|
85.38
|
114.7
|
75.01
|
85.95
|
95.69
|
105.8
|
Net income
1 |
70.62
|
65.55
|
82.91
|
61.51
|
67.16
|
73.03
|
82.37
|
62.92
|
76.97
|
91.93
|
109.9
|
70.55
|
81.83
|
86.22
|
100.2
|
Net margin
|
21.22%
|
20.15%
|
23.02%
|
16.84%
|
17.63%
|
21.44%
|
22.27%
|
17%
|
19.8%
|
25.49%
|
28.43%
|
19%
|
20.41%
|
23.03%
|
26.64%
|
EPS
2 |
0.3800
|
0.3600
|
0.4500
|
0.3300
|
0.3600
|
0.3900
|
0.4400
|
0.3400
|
0.4100
|
0.4900
|
0.5900
|
0.3552
|
0.4184
|
0.4504
|
0.5167
|
Dividend per Share
2 |
0.3625
|
0.3625
|
0.4100
|
0.4100
|
0.4100
|
0.4100
|
0.4475
|
0.4475
|
0.4475
|
0.4475
|
0.4775
|
0.4786
|
0.4786
|
0.4786
|
0.5016
|
Announcement Date
|
10/18/21
|
1/24/22
|
4/18/22
|
7/18/22
|
10/17/22
|
1/30/23
|
4/17/23
|
7/17/23
|
10/16/23
|
1/29/24
|
4/22/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
2,643
|
3,151
|
3,366
|
3,489
|
3,505
|
3,415
|
3,449
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
5.11
x
|
5.305
x
|
5.202
x
|
5.266
x
|
4.957
x
|
4.594
x
|
4.452
x
|
Free Cash Flow
1 |
-
|
-
|
595
|
519
|
-
|
484
|
518
|
575
|
ROE (net income / shareholders' equity)
|
23.5%
|
18.4%
|
19.8%
|
19.9%
|
21.9%
|
28.2%
|
25.6%
|
28.5%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
5.66%
|
5.9%
|
6.55%
|
7.27%
|
Assets
1 |
-
|
-
|
-
|
-
|
5,553
|
5,796
|
5,444
|
5,265
|
Book Value Per Share
2 |
-
|
-
|
7.260
|
7.770
|
7.660
|
7.650
|
7.930
|
7.720
|
Cash Flow per Share
2 |
-
|
-
|
-
|
-
|
-
|
3.030
|
3.220
|
3.400
|
Capex
1 |
-
|
-
|
-
|
513
|
-
|
87.6
|
84.5
|
87.8
|
Capex / Sales
|
-
|
-
|
-
|
35.44%
|
-
|
5.68%
|
5.33%
|
5.35%
|
Announcement Date
|
1/27/20
|
1/25/21
|
1/24/22
|
1/30/23
|
1/29/24
|
-
|
-
|
-
|
Last Close Price
60.95
USD Average target price
70.33
USD Spread / Average Target +15.40% Consensus |
1st Jan change
|
Capi.
|
---|
| -13.60% | 11.37B | | +0.38% | 26.69B | | +4.71% | 24.27B | | -0.09% | 20.87B | | -1.00% | 15.76B | | -2.86% | 15.25B | | -15.62% | 14.06B | | -0.08% | 13.16B | | -2.09% | 12.35B | | -0.75% | 10.73B |
Residential REITs
|