Market Closed -
Nyse
04:00:02 2024-05-30 pm EDT
|
5-day change
|
1st Jan Change
|
12.17
USD
|
+3.93%
|
|
+5.19%
|
+46.10%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
43,229
|
19,070
|
39,608
|
58,186
|
-
|
-
|
Enterprise Value (EV)
1 |
43,229
|
19,070
|
39,608
|
58,186
|
58,186
|
58,186
|
P/E ratio
|
-91.1
x
|
-52.2
x
|
39.3
x
|
32.5
x
|
22.1
x
|
15.9
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
25.5
x
|
3.98
x
|
4.93
x
|
5.04
x
|
3.95
x
|
3.09
x
|
EV / Revenue
|
25.5
x
|
3.98
x
|
4.93
x
|
5.04
x
|
3.95
x
|
3.09
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
9.74
x
|
-
|
6.2
x
|
7.08
x
|
5.28
x
|
3.98
x
|
Nbr of stocks (in thousands)
|
4,608,684
|
4,685,564
|
4,754,910
|
4,781,088
|
-
|
-
|
Reference price
2 |
9.380
|
4.070
|
8.330
|
12.17
|
12.17
|
12.17
|
Announcement Date
|
2/22/22
|
2/14/23
|
2/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
1,698
|
4,792
|
8,029
|
11,555
|
14,728
|
18,808
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
-170.2
|
-308.9
|
1,539
|
2,695
|
4,092
|
6,954
|
Operating Margin
|
-
|
-10.02%
|
-6.45%
|
19.17%
|
23.33%
|
27.78%
|
36.98%
|
Earnings before Tax (EBT)
1 |
-
|
-170.2
|
-308.9
|
1,539
|
2,724
|
3,990
|
5,753
|
Net income
1 |
-171.5
|
-165
|
-364.6
|
1,031
|
1,785
|
2,617
|
3,847
|
Net margin
|
-
|
-9.72%
|
-7.61%
|
12.84%
|
15.45%
|
17.77%
|
20.45%
|
EPS
2 |
-0.1304
|
-0.1030
|
-0.0780
|
0.2121
|
0.3742
|
0.5515
|
0.7632
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/30/21
|
2/22/22
|
2/14/23
|
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 |
636
|
877.3
|
1,158
|
1,307
|
1,451
|
1,619
|
1,869
|
2,137
|
2,405
|
2,736
|
2,882
|
2,995
|
3,241
|
3,355
|
3,593
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-88.5
|
-67.65
|
-24.61
|
5.107
|
-221.7
|
243.6
|
324
|
411.5
|
559.9
|
578.5
|
635
|
689
|
779.6
|
847
|
821.5
|
Operating Margin
|
-13.92%
|
-7.71%
|
-2.13%
|
0.39%
|
-15.29%
|
15.05%
|
17.34%
|
19.26%
|
23.28%
|
21.15%
|
22.03%
|
23%
|
24.05%
|
25.25%
|
22.86%
|
Earnings before Tax (EBT)
1 |
-88.5
|
-67.65
|
-24.61
|
5.107
|
-221.7
|
243.6
|
324
|
411.5
|
559.9
|
578.5
|
617
|
662.7
|
739.3
|
772
|
821.5
|
Net income
1 |
-66.08
|
-45.1
|
-29.7
|
7.8
|
-297.6
|
141.8
|
224.9
|
303
|
360.9
|
378.8
|
413
|
454.3
|
483.3
|
519.5
|
552.5
|
Net margin
|
-10.39%
|
-5.14%
|
-2.57%
|
0.6%
|
-20.52%
|
8.76%
|
12.03%
|
14.18%
|
15.01%
|
13.85%
|
14.33%
|
15.17%
|
14.91%
|
15.49%
|
15.38%
|
EPS
2 |
-0.0300
|
-0.009700
|
-0.006400
|
0.001600
|
-0.0637
|
0.0294
|
0.0464
|
0.0624
|
0.0740
|
0.0775
|
0.0872
|
0.0971
|
0.1053
|
0.1148
|
0.1210
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/22/22
|
5/16/22
|
8/15/22
|
11/14/22
|
2/14/23
|
5/15/23
|
8/15/23
|
11/14/23
|
2/22/24
|
5/14/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
-6.76%
|
-
|
18.2%
|
26.2%
|
29.4%
|
30.9%
|
ROA (Net income/ Total Assets)
|
-
|
-1.1%
|
-
|
2.81%
|
3.43%
|
3.59%
|
4.07%
|
Assets
1 |
-
|
15,006
|
-
|
36,631
|
52,076
|
72,998
|
94,626
|
Book Value Per Share
2 |
-
|
0.9600
|
-
|
1.340
|
1.720
|
2.300
|
3.060
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/30/21
|
2/22/22
|
2/14/23
|
2/22/24
|
-
|
-
|
-
|
Last Close Price
12.17
USD Average target price
12.46
USD Spread / Average Target +2.36% Consensus |
1st Jan change
|
Capi.
|
---|
| +46.10% | 58.19B | | +17.18% | 572B | | +14.73% | 302B | | +17.80% | 252B | | +20.30% | 206B | | +20.65% | 182B | | +25.17% | 168B | | +9.02% | 163B | | +10.65% | 153B | | -11.15% | 138B |
Other Banks
|