Market Closed -
Nasdaq
04:30:00 2024-05-03 pm EDT
|
5-day change
|
1st Jan Change
|
42.5
USD
|
+0.66%
|
|
+7.21%
|
-42.33%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,125
|
7,557
|
5,626
|
5,658
|
4,925
|
2,842
|
-
|
-
|
Enterprise Value (EV)
1 |
3,085
|
7,068
|
4,797
|
7,951
|
7,172
|
4,961
|
4,659
|
2,842
|
P/E ratio
|
43.4
x
|
9.66
x
|
8.22
x
|
8.96
x
|
-491
x
|
-36.8
x
|
49.8
x
|
-36.6
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
5.84
x
|
4.55
x
|
3.31
x
|
1.73
x
|
1.64
x
|
1.02
x
|
0.98
x
|
0.92
x
|
EV / Revenue
|
5.77
x
|
4.25
x
|
2.82
x
|
2.43
x
|
2.39
x
|
1.78
x
|
1.6
x
|
0.92
x
|
EV / EBITDA
|
19.8
x
|
6.37
x
|
4.82
x
|
5.97
x
|
9.92
x
|
8.55
x
|
6.8
x
|
4.2
x
|
EV / FCF
|
28.8
x
|
12.5
x
|
9.35
x
|
10.7
x
|
26.6
x
|
19.5
x
|
11
x
|
-
|
FCF Yield
|
3.48%
|
7.99%
|
10.7%
|
9.36%
|
3.76%
|
5.14%
|
9.12%
|
-
|
Price to Book
|
5.61
x
|
5.7
x
|
2.92
x
|
1.15
x
|
0.98
x
|
0.58
x
|
0.57
x
|
-
|
Nbr of stocks (in thousands)
|
41,652
|
42,068
|
41,675
|
66,045
|
66,819
|
66,879
|
-
|
-
|
Reference price
2 |
75.03
|
179.6
|
135.0
|
85.67
|
73.70
|
42.50
|
42.50
|
42.50
|
Announcement Date
|
2/12/20
|
2/18/21
|
2/17/22
|
2/15/23
|
2/13/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
534.9
|
1,662
|
1,699
|
3,266
|
2,998
|
2,794
|
2,906
|
3,105
|
EBITDA
1 |
156.2
|
1,109
|
995.6
|
1,331
|
723.2
|
580
|
685.3
|
677.1
|
EBIT
1 |
92.72
|
1,060
|
906.1
|
843.7
|
139.1
|
301.6
|
413.1
|
450.2
|
Operating Margin
|
17.33%
|
63.81%
|
53.34%
|
25.83%
|
4.64%
|
10.8%
|
14.21%
|
14.5%
|
Earnings before Tax (EBT)
1 |
77.18
|
1,040
|
900.4
|
735.9
|
-29.1
|
-136.7
|
-13.22
|
-102
|
Net income
1 |
72.92
|
810.3
|
704.2
|
548.7
|
-10.1
|
-77.64
|
57.99
|
-78
|
Net margin
|
13.63%
|
48.76%
|
41.46%
|
16.8%
|
-0.34%
|
-2.78%
|
2%
|
-2.51%
|
EPS
2 |
1.730
|
18.60
|
16.43
|
9.560
|
-0.1500
|
-1.154
|
0.8537
|
-1.160
|
Free Cash Flow
1 |
107.3
|
564.8
|
513.1
|
744.4
|
269.6
|
255
|
425
|
-
|
FCF margin
|
20.05%
|
33.99%
|
30.21%
|
22.79%
|
8.99%
|
9.13%
|
14.62%
|
-
|
FCF Conversion (EBITDA)
|
68.68%
|
50.91%
|
51.54%
|
55.93%
|
37.28%
|
43.97%
|
62.02%
|
-
|
FCF Conversion (Net income)
|
147.09%
|
69.71%
|
72.87%
|
135.67%
|
-
|
-
|
732.93%
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/12/20
|
2/18/21
|
2/17/22
|
2/15/23
|
2/13/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
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
|
---|
Net sales
1 |
509.7
|
636.9
|
1,002
|
613.4
|
783.8
|
866.5
|
846.1
|
665.1
|
744
|
742.6
|
695.1
|
644.4
|
684.9
|
769.7
|
708.4
|
EBITDA
1 |
294.6
|
405.8
|
647.9
|
218.2
|
226.8
|
245.1
|
245.3
|
113.3
|
169.2
|
195.4
|
132.3
|
94.54
|
140
|
213
|
176
|
EBIT
1 |
281.8
|
376.7
|
620.7
|
79.7
|
56.8
|
86.5
|
131.1
|
60.1
|
26.3
|
40.1
|
62.4
|
23.58
|
71.24
|
144.6
|
89.62
|
Operating Margin
|
55.29%
|
59.15%
|
61.93%
|
12.99%
|
7.25%
|
9.98%
|
15.49%
|
9.04%
|
3.53%
|
5.4%
|
8.98%
|
3.66%
|
10.4%
|
18.78%
|
12.65%
|
Earnings before Tax (EBT)
1 |
281.5
|
375.4
|
620.6
|
42.9
|
31.3
|
41.1
|
60
|
-64.4
|
-15.5
|
-9.2
|
-35.32
|
-96.99
|
-42.93
|
38.51
|
8.878
|
Net income
1 |
215.8
|
291.3
|
479.9
|
19.3
|
19.2
|
30.3
|
48.8
|
-53.2
|
-12.7
|
7
|
-27.11
|
-73.49
|
-32.2
|
29.26
|
6.408
|
Net margin
|
42.33%
|
45.74%
|
47.89%
|
3.15%
|
2.45%
|
3.5%
|
5.77%
|
-8%
|
-1.71%
|
0.94%
|
-3.9%
|
-11.4%
|
-4.7%
|
3.8%
|
0.9%
|
EPS
2 |
5.080
|
6.850
|
11.31
|
0.3600
|
0.2800
|
0.4500
|
0.7300
|
-0.8000
|
-0.1900
|
0.1000
|
-0.4543
|
-1.024
|
-0.4718
|
0.4300
|
0.0950
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/4/21
|
2/17/22
|
5/4/22
|
8/4/22
|
11/2/22
|
2/15/23
|
5/3/23
|
8/8/23
|
11/1/23
|
2/13/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
2,293
|
2,247
|
2,119
|
1,817
|
-
|
Net Cash position
1 |
40.1
|
490
|
829
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
1.723
x
|
3.107
x
|
3.654
x
|
2.651
x
|
-
|
Free Cash Flow
1 |
107
|
565
|
513
|
744
|
270
|
255
|
425
|
-
|
ROE (net income / shareholders' equity)
|
25.9%
|
91.8%
|
46.6%
|
24.9%
|
5.59%
|
3.33%
|
4.75%
|
4.58%
|
ROA (Net income/ Total Assets)
|
14.9%
|
62.4%
|
35.3%
|
15.2%
|
3.19%
|
2.08%
|
3.38%
|
-
|
Assets
1 |
489.8
|
1,298
|
1,994
|
3,619
|
-316.8
|
-3,731
|
1,714
|
-
|
Book Value Per Share
2 |
13.40
|
31.50
|
46.20
|
74.30
|
75.10
|
73.70
|
75.20
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
27.2
|
64.9
|
293
|
141
|
191
|
181
|
189
|
-
|
Capex / Sales
|
5.09%
|
3.91%
|
17.23%
|
4.31%
|
6.38%
|
6.48%
|
6.5%
|
-
|
Announcement Date
|
2/12/20
|
2/18/21
|
2/17/22
|
2/15/23
|
2/13/24
|
-
|
-
|
-
|
Last Close Price
42.5
USD Average target price
54.4
USD Spread / Average Target +28.00% Consensus |