Market Closed -
Nasdaq
04:00:00 2024-05-16 pm EDT
|
5-day change
|
1st Jan Change
|
105.2
USD
|
-1.86%
|
|
+5.85%
|
-20.97%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
1,621
|
2,657
|
3,750
|
2,157
|
3,138
|
2,480
|
-
|
Enterprise Value (EV)
1 |
2,274
|
3,159
|
4,504
|
3,242
|
4,337
|
3,941
|
4,171
|
P/E ratio
|
10.1
x
|
8.3
x
|
8.96
x
|
6.73
x
|
15.8
x
|
11.5
x
|
8.85
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.88
x
|
1.12
x
|
1.23
x
|
0.94
x
|
1.33
x
|
0.93
x
|
0.74
x
|
EV / Revenue
|
1.24
x
|
1.33
x
|
1.48
x
|
1.41
x
|
1.84
x
|
1.48
x
|
1.25
x
|
EV / EBITDA
|
9.96
x
|
8.65
x
|
8.21
x
|
8.28
x
|
18.4
x
|
12.3
x
|
10.3
x
|
EV / FCF
|
-53.3
x
|
15.8
x
|
226
x
|
-8.72
x
|
-74.3
x
|
-202
x
|
185
x
|
FCF Yield
|
-1.88%
|
6.31%
|
0.44%
|
-11.5%
|
-1.35%
|
-0.49%
|
0.54%
|
Price to Book
|
2.12
x
|
2.32
x
|
2.65
x
|
1.32
x
|
1.69
x
|
1.2
x
|
1.05
x
|
Nbr of stocks (in thousands)
|
22,950
|
25,100
|
24,273
|
23,290
|
23,564
|
23,567
|
-
|
Reference price
2 |
70.65
|
105.8
|
154.5
|
92.60
|
133.2
|
105.2
|
105.2
|
Announcement Date
|
2/25/20
|
2/23/21
|
2/15/22
|
2/21/23
|
2/20/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
1,838
|
2,368
|
3,050
|
2,304
|
2,359
|
2,672
|
3,331
|
EBITDA
1 |
228.2
|
365.4
|
548.9
|
391.7
|
235.7
|
321.6
|
403.5
|
EBIT
1 |
227.5
|
364.7
|
547.7
|
390.1
|
233.3
|
279.7
|
353.9
|
Operating Margin
|
12.38%
|
15.4%
|
17.96%
|
16.93%
|
9.89%
|
10.47%
|
10.62%
|
Earnings before Tax (EBT)
1 |
231.8
|
367.8
|
542.8
|
418.1
|
261.8
|
287.8
|
377.9
|
Net income
1 |
178.6
|
323.9
|
429.6
|
326.6
|
199.2
|
216.9
|
284.9
|
Net margin
|
9.72%
|
13.68%
|
14.09%
|
14.17%
|
8.45%
|
8.12%
|
8.55%
|
EPS
2 |
7.020
|
12.76
|
17.25
|
13.76
|
8.420
|
9.117
|
11.89
|
Free Cash Flow
1 |
-42.67
|
199.5
|
19.97
|
-371.6
|
-58.41
|
-19.5
|
22.5
|
FCF margin
|
-2.32%
|
8.42%
|
0.65%
|
-16.13%
|
-2.48%
|
-0.73%
|
0.68%
|
FCF Conversion (EBITDA)
|
-
|
54.59%
|
3.64%
|
-
|
-
|
-
|
5.58%
|
FCF Conversion (Net income)
|
-
|
61.58%
|
4.65%
|
-
|
-
|
-
|
7.9%
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/25/20
|
2/23/21
|
2/15/22
|
2/21/23
|
2/20/24
|
-
|
-
|
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 |
801.1
|
546
|
723.1
|
547.1
|
488.3
|
487.4
|
645.3
|
617.5
|
608.4
|
390.9
|
641.7
|
784.5
|
855.4
|
551.6
|
841.2
|
EBITDA
1 |
141.6
|
96.07
|
159.4
|
94.98
|
41.25
|
26.53
|
77.44
|
92.42
|
60.47
|
30.37
|
71.8
|
108.7
|
126.6
|
38.6
|
91
|
EBIT
1 |
141.3
|
95.72
|
159
|
94.58
|
40.8
|
26.05
|
65.09
|
82.28
|
59.84
|
18.73
|
70.62
|
90.58
|
100
|
26.1
|
74.6
|
Operating Margin
|
17.64%
|
17.53%
|
21.99%
|
17.29%
|
8.36%
|
5.35%
|
10.09%
|
13.32%
|
9.84%
|
4.79%
|
11.01%
|
11.55%
|
11.69%
|
4.73%
|
8.87%
|
Earnings before Tax (EBT)
1 |
143.4
|
99.55
|
163
|
108.7
|
46.85
|
32.35
|
71.41
|
89.45
|
68.55
|
23.09
|
67.3
|
92.53
|
105.1
|
28.25
|
104.9
|
Net income
1 |
111.3
|
78.69
|
123.4
|
90.39
|
34.12
|
26.96
|
53.13
|
67.04
|
52.09
|
17.05
|
50.71
|
69.71
|
79.16
|
21.26
|
78.97
|
Net margin
|
13.89%
|
14.41%
|
17.06%
|
16.52%
|
6.99%
|
5.53%
|
8.23%
|
10.86%
|
8.56%
|
4.36%
|
7.9%
|
8.89%
|
9.25%
|
3.85%
|
9.39%
|
EPS
2 |
4.530
|
3.250
|
5.200
|
3.850
|
1.450
|
1.140
|
2.250
|
2.840
|
2.190
|
0.7200
|
2.137
|
2.930
|
3.318
|
1.200
|
3.098
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/15/22
|
5/3/22
|
8/2/22
|
11/1/22
|
2/21/23
|
5/2/23
|
8/1/23
|
10/31/23
|
2/20/24
|
4/30/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
1 |
652
|
502
|
755
|
1,085
|
1,199
|
1,461
|
1,690
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.858
x
|
1.375
x
|
1.375
x
|
2.77
x
|
5.089
x
|
4.541
x
|
4.189
x
|
Free Cash Flow
1 |
-42.7
|
199
|
20
|
-372
|
-58.4
|
-19.5
|
22.5
|
ROE (net income / shareholders' equity)
|
23.8%
|
32.6%
|
34.8%
|
21.5%
|
11.4%
|
11.3%
|
12.6%
|
ROA (Net income/ Total Assets)
|
11.7%
|
18.5%
|
21.1%
|
11.9%
|
6.1%
|
6.19%
|
6.94%
|
Assets
1 |
1,531
|
1,746
|
2,037
|
2,738
|
3,266
|
3,507
|
4,104
|
Book Value Per Share
2 |
33.30
|
45.60
|
58.40
|
69.90
|
78.70
|
87.40
|
101.0
|
Cash Flow per Share
2 |
-
|
-
|
-
|
-
|
-
|
9.390
|
11.40
|
Capex
1 |
0.73
|
2.69
|
1.73
|
1.19
|
1.44
|
2.33
|
2.33
|
Capex / Sales
|
0.04%
|
0.11%
|
0.06%
|
0.05%
|
0.06%
|
0.09%
|
0.07%
|
Announcement Date
|
2/25/20
|
2/23/21
|
2/15/22
|
2/21/23
|
2/20/24
|
-
|
-
|
Last Close Price
105.2
USD Average target price
109.7
USD Spread / Average Target +4.21% Consensus |
1st Jan change
|
Capi.
|
---|
| -20.97% | 2.48B | | -0.76% | 49.72B | | +14.89% | 24.96B | | -3.72% | 17.02B | | +13.15% | 14.92B | | +27.57% | 13.66B | | +40.49% | 7.89B | | +13.48% | 7.13B | | +1.26% | 6.68B | | +12.65% | 6.36B |
Other Homebuilding
|