Real-time Estimate
Cboe BZX
03:09:47 2024-05-13 pm EDT
|
5-day change
|
1st Jan Change
|
52.78
USD
|
-0.82%
|
|
+2.59%
|
-13.73%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
10,413
|
5,065
|
7,275
|
6,355
|
-
|
-
|
Enterprise Value (EV)
1 |
11,041
|
6,376
|
8,454
|
8,012
|
7,689
|
7,100
|
P/E ratio
|
68.8
x
|
25.6
x
|
31.9
x
|
34.9
x
|
19.6
x
|
17.6
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
1.31
x
|
0.56
x
|
0.74
x
|
0.58
x
|
0.53
x
|
0.51
x
|
EV / Revenue
|
1.39
x
|
0.71
x
|
0.86
x
|
0.73
x
|
0.65
x
|
0.57
x
|
EV / EBITDA
|
18.1
x
|
8.76
x
|
11.4
x
|
10
x
|
8.52
x
|
7.3
x
|
EV / FCF
|
53.9
x
|
26.6
x
|
28
x
|
32.3
x
|
23
x
|
19.8
x
|
FCF Yield
|
1.86%
|
3.76%
|
3.57%
|
3.1%
|
4.36%
|
5.06%
|
Price to Book
|
4.43
x
|
1.92
x
|
2.5
x
|
2.05
x
|
1.95
x
|
1.71
x
|
Nbr of stocks (in thousands)
|
114,643
|
118,639
|
118,955
|
119,432
|
-
|
-
|
Reference price
2 |
90.83
|
42.69
|
61.16
|
53.21
|
53.21
|
53.21
|
Announcement Date
|
2/15/22
|
2/14/23
|
2/13/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
6,195
|
7,940
|
8,993
|
9,778
|
10,999
|
11,885
|
12,356
|
EBITDA
1 |
-
|
611
|
728
|
741
|
798.7
|
903
|
972.2
|
EBIT
1 |
-
|
254
|
416
|
450
|
502.2
|
578.3
|
603.2
|
Operating Margin
|
-
|
3.2%
|
4.63%
|
4.6%
|
4.57%
|
4.87%
|
4.88%
|
Earnings before Tax (EBT)
1 |
-
|
153
|
264
|
266
|
160.1
|
451.3
|
503.5
|
Net income
1 |
-22
|
153
|
197
|
229
|
182.5
|
322.1
|
368.6
|
Net margin
|
-0.36%
|
1.93%
|
2.19%
|
2.34%
|
1.66%
|
2.71%
|
2.98%
|
EPS
2 |
-
|
1.320
|
1.670
|
1.920
|
1.526
|
2.708
|
3.023
|
Free Cash Flow
1 |
-
|
205
|
240
|
302
|
248.1
|
335
|
359
|
FCF margin
|
-
|
2.58%
|
2.67%
|
3.09%
|
2.26%
|
2.82%
|
2.91%
|
FCF Conversion (EBITDA)
|
-
|
33.55%
|
32.97%
|
40.76%
|
31.06%
|
37.1%
|
36.93%
|
FCF Conversion (Net income)
|
-
|
133.99%
|
121.83%
|
131.88%
|
135.92%
|
104.02%
|
97.4%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/19/21
|
2/15/22
|
2/14/23
|
2/13/24
|
-
|
-
|
-
|
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 |
2,262
|
2,083
|
2,156
|
2,287
|
2,467
|
2,323
|
2,394
|
2,471
|
2,590
|
2,456
|
2,612
|
2,844
|
2,982
|
2,807
|
3,012
|
EBITDA
1 |
167
|
155
|
176
|
192
|
205
|
158
|
190
|
200
|
193
|
154
|
187.4
|
228.1
|
240
|
192.6
|
226.3
|
EBIT
1 |
79
|
83
|
97
|
107
|
143
|
92
|
127
|
110
|
124
|
75
|
115.2
|
149.6
|
155.4
|
111
|
146
|
Operating Margin
|
3.49%
|
3.98%
|
4.5%
|
4.68%
|
5.8%
|
3.96%
|
5.3%
|
4.45%
|
4.79%
|
3.05%
|
4.41%
|
5.26%
|
5.21%
|
3.95%
|
4.85%
|
Earnings before Tax (EBT)
1 |
70
|
49
|
73
|
83
|
59
|
29
|
86
|
83
|
68
|
-46
|
71.21
|
105.6
|
119.4
|
73.86
|
102.8
|
Net income
1 |
56
|
37
|
51
|
63
|
46
|
25
|
65
|
66
|
73
|
-37
|
51.03
|
77.35
|
87.71
|
56.47
|
79.04
|
Net margin
|
2.48%
|
1.78%
|
2.37%
|
2.75%
|
1.86%
|
1.08%
|
2.72%
|
2.67%
|
2.82%
|
-1.51%
|
1.95%
|
2.72%
|
2.94%
|
2.01%
|
2.62%
|
EPS
2 |
0.4800
|
0.3200
|
0.4400
|
0.5300
|
0.3900
|
0.2100
|
0.5400
|
0.5500
|
0.6100
|
-0.3100
|
0.4327
|
0.6477
|
0.7301
|
0.4672
|
0.6528
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/15/22
|
5/4/22
|
8/2/22
|
11/8/22
|
2/14/23
|
5/9/23
|
8/2/23
|
11/7/23
|
2/13/24
|
5/7/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
628
|
1,311
|
1,179
|
1,658
|
1,334
|
745
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
1.028
x
|
1.801
x
|
1.591
x
|
2.075
x
|
1.478
x
|
0.7659
x
|
Free Cash Flow
1 |
-
|
205
|
240
|
302
|
248
|
335
|
359
|
ROE (net income / shareholders' equity)
|
-
|
9.35%
|
13.4%
|
11.1%
|
11.5%
|
12.6%
|
11.5%
|
ROA (Net income/ Total Assets)
|
-
|
3.5%
|
4.08%
|
3.3%
|
2.42%
|
3.23%
|
3.24%
|
Assets
1 |
-
|
4,368
|
4,834
|
6,939
|
7,529
|
9,962
|
11,384
|
Book Value Per Share
2 |
-
|
20.50
|
22.30
|
24.50
|
25.90
|
27.30
|
31.20
|
Cash Flow per Share
2 |
-
|
3.940
|
4.610
|
4.670
|
2.850
|
5.360
|
5.670
|
Capex
1 |
-
|
250
|
342
|
274
|
317
|
377
|
376
|
Capex / Sales
|
-
|
3.15%
|
3.8%
|
2.8%
|
2.88%
|
3.17%
|
3.04%
|
Announcement Date
|
3/19/21
|
2/15/22
|
2/14/23
|
2/13/24
|
-
|
-
|
-
|
Last Close Price
53.21
USD Average target price
67.86
USD Spread / Average Target +27.53% Consensus |
1st Jan change
|
Capi.
|
---|
| -13.73% | 6.35B | | -4.47% | 126B | | +5.20% | 65.39B | | -11.76% | 49.87B | | -7.32% | 16.71B | | -49.37% | 8.93B | | +21.61% | 8.27B | | -19.34% | 6.42B | | +42.81% | 5.61B | | -2.60% | 4.15B |
Other Air Freight & Logistics
|