Real-time Estimate
Cboe BZX
10:41:04 2024-05-21 am EDT
|
5-day change
|
1st Jan Change
|
31.91
USD
|
+1.14%
|
|
-0.47%
|
-9.74%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
2,259
|
2,482
|
2,775
|
1,938
|
2,295
|
2,059
|
-
|
Enterprise Value (EV)
1 |
2,259
|
2,482
|
2,775
|
1,938
|
2,295
|
2,059
|
2,059
|
P/E ratio
|
10.2
x
|
5.49
x
|
7.62
x
|
18.8
x
|
20.8
x
|
23
x
|
19.2
x
|
Yield
|
1.28%
|
1.31%
|
1.37%
|
2%
|
1.82%
|
2.16%
|
2.28%
|
Capitalization / Revenue
|
1.37
x
|
1.17
x
|
1.51
x
|
1.5
x
|
1.92
x
|
1.76
x
|
1.65
x
|
EV / Revenue
|
1.37
x
|
1.17
x
|
1.51
x
|
1.5
x
|
1.92
x
|
1.76
x
|
1.65
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.07
x
|
0.97
x
|
1.1
x
|
0.95
x
|
1.08
x
|
0.95
x
|
0.92
x
|
Nbr of stocks (in thousands)
|
90,633
|
90,238
|
78,961
|
64,591
|
65,170
|
65,267
|
-
|
Reference price
2 |
24.93
|
27.51
|
35.14
|
30.01
|
35.21
|
31.55
|
31.55
|
Announcement Date
|
1/30/20
|
1/28/21
|
1/27/22
|
1/26/23
|
1/25/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
1,647
|
2,115
|
1,833
|
1,293
|
1,196
|
1,169
|
1,247
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
307.5
|
660.8
|
445.9
|
166
|
167.5
|
133.3
|
162.7
|
Operating Margin
|
18.67%
|
31.25%
|
24.32%
|
12.84%
|
14.01%
|
11.4%
|
13.05%
|
Earnings before Tax (EBT)
1 |
300.3
|
-
|
504.1
|
156.1
|
149.1
|
128.1
|
147.6
|
Net income
1 |
225.3
|
447.8
|
374.5
|
113.1
|
109.6
|
88.74
|
104.6
|
Net margin
|
13.68%
|
21.18%
|
20.43%
|
8.75%
|
9.17%
|
7.59%
|
8.39%
|
EPS
2 |
2.440
|
5.010
|
4.610
|
1.600
|
1.690
|
1.372
|
1.648
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.3200
|
0.3600
|
0.4800
|
0.6000
|
0.6400
|
0.6800
|
0.7200
|
Announcement Date
|
1/30/20
|
1/28/21
|
1/27/22
|
1/26/23
|
1/25/24
|
-
|
-
|
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 |
389.1
|
316.4
|
351.7
|
330.8
|
293.5
|
284.3
|
308.8
|
313.1
|
290.2
|
285.2
|
284.6
|
302.6
|
294.5
|
296.4
|
309.4
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
66.95
|
30.07
|
53.2
|
42.09
|
40.14
|
33.83
|
41.78
|
52.48
|
39.4
|
35.22
|
28.56
|
36.47
|
33.51
|
36.97
|
37.24
|
Operating Margin
|
17.2%
|
9.5%
|
15.13%
|
12.72%
|
13.68%
|
11.9%
|
13.53%
|
16.76%
|
13.58%
|
12.35%
|
10.03%
|
12.05%
|
11.38%
|
12.47%
|
12.04%
|
Earnings before Tax (EBT)
1 |
85.51
|
29.95
|
47.45
|
42.5
|
36.22
|
31.4
|
27.1
|
52.52
|
38.09
|
38.09
|
24.72
|
33.72
|
29.52
|
30.41
|
33.35
|
Net income
1 |
62.18
|
22.25
|
33.26
|
32.07
|
25.56
|
25.8
|
18.13
|
37.04
|
28.67
|
27.67
|
16.91
|
23.66
|
20.49
|
21.27
|
23.54
|
Net margin
|
15.98%
|
7.03%
|
9.46%
|
9.69%
|
8.71%
|
9.08%
|
5.87%
|
11.83%
|
9.88%
|
9.7%
|
5.94%
|
7.82%
|
6.96%
|
7.17%
|
7.61%
|
EPS
2 |
0.7800
|
0.2800
|
0.4500
|
0.5000
|
0.3900
|
0.4000
|
0.2800
|
0.5700
|
0.4400
|
0.4200
|
0.2600
|
0.3700
|
0.3175
|
0.3375
|
0.3925
|
Dividend per Share
2 |
0.1200
|
0.1500
|
0.1500
|
0.1500
|
0.1500
|
0.1600
|
0.1600
|
0.1600
|
0.1600
|
0.1700
|
0.1700
|
0.1700
|
0.1700
|
0.1800
|
0.1800
|
Announcement Date
|
1/27/22
|
4/21/22
|
7/21/22
|
10/20/22
|
1/26/23
|
4/20/23
|
7/20/23
|
10/19/23
|
1/25/24
|
4/18/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
11.2%
|
20%
|
15.4%
|
5.11%
|
5.31%
|
4.27%
|
4.96%
|
ROA (Net income/ Total Assets)
|
1.66%
|
2.88%
|
2.17%
|
0.69%
|
0.71%
|
0.57%
|
0.66%
|
Assets
1 |
13,572
|
15,550
|
17,258
|
16,396
|
15,443
|
15,568
|
15,971
|
Book Value Per Share
2 |
23.20
|
28.30
|
32.00
|
31.60
|
32.60
|
33.40
|
34.30
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/30/20
|
1/28/21
|
1/27/22
|
1/26/23
|
1/25/24
|
-
|
-
|
Last Close Price
31.55
USD Average target price
32.67
USD Spread / Average Target +3.54% Consensus |
1st Jan change
|
Capi.
|
---|
| -10.39% | 2.06B | | +14.98% | 562B | | +15.30% | 304B | | +24.61% | 256B | | +23.32% | 212B | | +26.67% | 191B | | +32.89% | 172B | | +9.46% | 164B | | +8.46% | 151B | | +8.94% | 136B |
Other Banks
|