Market Closed -
Nyse
04:00:02 2024-05-10 pm EDT
|
5-day change
|
1st Jan Change
|
24.46
USD
|
-9.27%
|
|
-9.74%
|
-25.95%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
759.3
|
1,351
|
2,431
|
2,798
|
3,797
|
2,805
|
-
|
-
|
Enterprise Value (EV)
1 |
950.2
|
1,297
|
2,431
|
3,023
|
4,201
|
3,078
|
3,047
|
2,885
|
P/E ratio
|
-2.47
x
|
-4.07
x
|
-62.9
x
|
-140
x
|
-25.8
x
|
107
x
|
25
x
|
39.1
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
1.11%
|
1.04%
|
0.98%
|
Capitalization / Revenue
|
0.9
x
|
1.32
x
|
2.68
x
|
2.07
x
|
1.93
x
|
1.1
x
|
0.96
x
|
0.84
x
|
EV / Revenue
|
1.12
x
|
1.27
x
|
2.68
x
|
2.24
x
|
2.14
x
|
1.2
x
|
1.04
x
|
0.87
x
|
EV / EBITDA
|
-86.6
x
|
31.3
x
|
36.7
x
|
28.4
x
|
21.6
x
|
12.4
x
|
9.42
x
|
7.3
x
|
EV / FCF
|
-12.2
x
|
-28.4
x
|
177
x
|
-60.6
x
|
36.9
x
|
20.6
x
|
12.4
x
|
9.29
x
|
FCF Yield
|
-8.23%
|
-3.52%
|
0.57%
|
-1.65%
|
2.71%
|
4.86%
|
8.08%
|
10.8%
|
Price to Book
|
0.83
x
|
-
|
-
|
-
|
3.44
x
|
2.32
x
|
2.36
x
|
2.36
x
|
Nbr of stocks (in thousands)
|
83,904
|
84,310
|
87,873
|
99,653
|
114,960
|
114,676
|
-
|
-
|
Reference price
2 |
9.050
|
16.03
|
27.67
|
28.08
|
33.03
|
24.46
|
24.46
|
24.46
|
Announcement Date
|
2/25/20
|
2/25/21
|
2/23/22
|
2/22/23
|
2/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
846.4
|
1,022
|
908
|
1,352
|
1,964
|
2,558
|
2,931
|
3,332
|
EBITDA
1 |
-10.97
|
41.44
|
66.32
|
106.3
|
194.7
|
248.9
|
323.3
|
395.2
|
EBIT
1 |
-47.4
|
3.937
|
26.81
|
59.98
|
146.1
|
193
|
260.4
|
324.4
|
Operating Margin
|
-5.6%
|
0.39%
|
2.95%
|
4.44%
|
7.44%
|
7.55%
|
8.89%
|
9.74%
|
Earnings before Tax (EBT)
1 |
-327.1
|
-337.8
|
-29.8
|
-62.08
|
-202.4
|
16.87
|
148
|
187.6
|
Net income
1 |
-302
|
-334.2
|
-37.6
|
-18.7
|
-142.3
|
-5.71
|
92.44
|
125
|
Net margin
|
-35.68%
|
-32.69%
|
-4.14%
|
-1.38%
|
-7.24%
|
-0.22%
|
3.15%
|
3.75%
|
EPS
2 |
-3.670
|
-3.940
|
-0.4400
|
-0.2000
|
-1.280
|
0.2278
|
0.9801
|
0.6254
|
Free Cash Flow
1 |
-78.18
|
-45.7
|
13.76
|
-49.91
|
113.8
|
149.6
|
246.2
|
310.4
|
FCF margin
|
-9.24%
|
-4.47%
|
1.52%
|
-3.69%
|
5.8%
|
5.85%
|
8.4%
|
9.32%
|
FCF Conversion (EBITDA)
|
-
|
-
|
20.75%
|
-
|
58.47%
|
60.12%
|
76.15%
|
78.56%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
266.33%
|
248.36%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
0.2713
|
0.2540
|
0.2387
|
Announcement Date
|
2/25/20
|
2/25/21
|
2/23/22
|
2/22/23
|
2/22/24
|
-
|
-
|
-
|
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 |
248.4
|
297.1
|
319.9
|
352.6
|
382.4
|
427.7
|
469.1
|
511
|
556.1
|
639.7
|
633.8
|
642.6
|
651.8
|
717.3
|
733.3
|
EBITDA
1 |
24.3
|
24.26
|
21.74
|
28.06
|
32.28
|
50.5
|
47.41
|
48.71
|
48.06
|
54.1
|
55.76
|
65.47
|
72.74
|
74.28
|
78.55
|
EBIT
1 |
12.76
|
13.72
|
11.19
|
17.7
|
17.37
|
33.97
|
36.59
|
46.73
|
35.77
|
41.95
|
39.68
|
51.81
|
58.61
|
57.09
|
62.44
|
Operating Margin
|
5.14%
|
4.62%
|
3.5%
|
5.02%
|
4.54%
|
7.94%
|
7.8%
|
9.14%
|
6.43%
|
6.56%
|
6.26%
|
8.06%
|
8.99%
|
7.96%
|
8.52%
|
Earnings before Tax (EBT)
1 |
2.6
|
-4.148
|
-4.309
|
-43.39
|
-10.23
|
-88.17
|
-35.29
|
-30.87
|
-48.07
|
-16.72
|
-0.4827
|
7.437
|
20.12
|
35.27
|
39.32
|
Net income
1 |
-5.647
|
-5.35
|
-4.588
|
2.123
|
-11.35
|
-26.26
|
-41.41
|
-33.2
|
-41.4
|
-25.22
|
-2.258
|
5.074
|
15.9
|
23.36
|
26.39
|
Net margin
|
-2.27%
|
-1.8%
|
-1.43%
|
0.6%
|
-2.97%
|
-6.14%
|
-8.83%
|
-6.5%
|
-7.44%
|
-3.94%
|
-0.36%
|
0.79%
|
2.44%
|
3.26%
|
3.6%
|
EPS
2 |
-0.0600
|
-0.0600
|
-0.0500
|
0.0200
|
-0.1100
|
-0.2400
|
-0.3700
|
-0.3000
|
-0.3600
|
-0.2200
|
0.009350
|
0.1210
|
0.2399
|
0.1350
|
0.1617
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.0684
|
0.0672
|
0.0661
|
0.0650
|
0.0640
|
Announcement Date
|
2/23/22
|
5/4/22
|
8/2/22
|
11/2/22
|
2/22/23
|
5/3/23
|
8/2/23
|
11/2/23
|
2/22/24
|
5/9/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
191
|
-
|
-
|
225
|
404
|
273
|
242
|
80
|
Net Cash position
1 |
-
|
54.4
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-17.4
x
|
-
|
-
|
2.114
x
|
2.076
x
|
1.096
x
|
0.7481
x
|
0.2025
x
|
Free Cash Flow
1 |
-78.2
|
-45.7
|
13.8
|
-49.9
|
114
|
150
|
246
|
310
|
ROE (net income / shareholders' equity)
|
-5.83%
|
-
|
-5.73%
|
11.5%
|
10.1%
|
11.7%
|
14.7%
|
16.8%
|
ROA (Net income/ Total Assets)
|
-3.74%
|
-
|
-
|
5.51%
|
4.32%
|
3.57%
|
4.98%
|
6.57%
|
Assets
1 |
8,072
|
-
|
-
|
-339.5
|
-3,293
|
-160.2
|
1,856
|
1,902
|
Book Value Per Share
2 |
10.90
|
-
|
-
|
-
|
9.600
|
10.60
|
10.40
|
10.30
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
35.5
|
29.5
|
25
|
38.4
|
28.7
|
33.3
|
37.2
|
39.3
|
Capex / Sales
|
4.2%
|
2.88%
|
2.75%
|
2.84%
|
1.46%
|
1.3%
|
1.27%
|
1.18%
|
Announcement Date
|
2/25/20
|
2/25/21
|
2/23/22
|
2/22/23
|
2/22/24
|
-
|
-
|
-
|
Last Close Price
24.46
USD Average target price
43.29
USD Spread / Average Target +76.97% Consensus |