Real-time Estimate
Cboe BZX
01:20:26 2024-05-22 pm EDT
|
5-day change
|
1st Jan Change
|
17.78
USD
|
-0.25%
|
|
+0.54%
|
-17.65%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
2,075
|
2,156
|
1,274
|
795.6
|
1,087
|
972.6
|
-
|
Enterprise Value (EV)
1 |
2,693
|
2,649
|
1,274
|
795.6
|
1,087
|
972.6
|
972.6
|
P/E ratio
|
37.8
x
|
17.1
x
|
1.28
x
|
-93.4
x
|
135
x
|
8.63
x
|
-111
x
|
Yield
|
0.7%
|
0.79%
|
0.27%
|
0.5%
|
0.42%
|
0.56%
|
0.56%
|
Capitalization / Revenue
|
3.27
x
|
9.77
x
|
5.2
x
|
2.98
x
|
3.78
x
|
2.79
x
|
2.33
x
|
EV / Revenue
|
3.27
x
|
9.77
x
|
5.2
x
|
2.98
x
|
3.78
x
|
2.79
x
|
2.33
x
|
EV / EBITDA
|
7.95
x
|
37.7
x
|
19.4
x
|
10.5
x
|
12
x
|
9.71
x
|
7.95
x
|
EV / FCF
|
12.4
x
|
11.8
x
|
-13.2
x
|
-6.94
x
|
-7.61
x
|
-4.4
x
|
-5.34
x
|
FCF Yield
|
8.05%
|
8.46%
|
-7.59%
|
-14.4%
|
-13.1%
|
-22.7%
|
-18.7%
|
Price to Book
|
4.4
x
|
3.7
x
|
-
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
49,857
|
49,852
|
49,965
|
50,098
|
50,264
|
54,547
|
-
|
Reference price
2 |
41.61
|
43.25
|
25.50
|
15.88
|
21.62
|
17.83
|
17.83
|
Announcement Date
|
2/26/20
|
2/25/21
|
2/28/22
|
2/22/23
|
2/21/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
633.9
|
220.8
|
245.2
|
267.4
|
287.4
|
348.7
|
416.7
|
EBITDA
1 |
260.9
|
57.24
|
65.73
|
75.96
|
90.6
|
100.2
|
122.4
|
EBIT
1 |
97.05
|
68.14
|
-2.43
|
-7.958
|
9.624
|
8.118
|
22.4
|
Operating Margin
|
15.31%
|
30.86%
|
-0.99%
|
-2.98%
|
3.35%
|
2.33%
|
5.38%
|
Earnings before Tax (EBT)
1 |
71.04
|
2.04
|
6.235
|
-9.306
|
11.01
|
-9.1
|
-12.7
|
Net income
1 |
54.94
|
126.7
|
998.8
|
-8.379
|
8.038
|
105.4
|
-9.6
|
Net margin
|
8.67%
|
57.4%
|
407.29%
|
-3.13%
|
2.8%
|
30.22%
|
-2.3%
|
EPS
2 |
1.100
|
2.530
|
19.92
|
-0.1700
|
0.1600
|
2.067
|
-0.1600
|
Free Cash Flow
1 |
167.1
|
182.4
|
-96.65
|
-114.7
|
-142.8
|
-220.8
|
-182.3
|
FCF margin
|
26.36%
|
82.63%
|
-39.41%
|
-42.9%
|
-49.68%
|
-63.33%
|
-43.75%
|
FCF Conversion (EBITDA)
|
64.04%
|
318.67%
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
304.18%
|
143.95%
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.2900
|
0.3400
|
0.0700
|
0.0800
|
0.0900
|
0.1000
|
0.1000
|
Announcement Date
|
2/26/20
|
2/25/21
|
2/28/22
|
2/22/23
|
2/21/24
|
-
|
-
|
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 |
62.6
|
64.41
|
66.02
|
66.92
|
70.01
|
71.69
|
71.34
|
71.84
|
72.51
|
69.25
|
86.11
|
87.47
|
88.4
|
-
|
-
|
EBITDA
1 |
13.85
|
17.38
|
18.56
|
18.99
|
21.03
|
22.36
|
22.48
|
22.88
|
22.88
|
19.25
|
26.3
|
26.54
|
28.11
|
27.7
|
29.4
|
EBIT
1 |
-7.901
|
-0.38
|
-3.137
|
-1.771
|
-2.67
|
2.728
|
2.369
|
1.487
|
3.04
|
-2.776
|
4.504
|
2.874
|
3.577
|
2.4
|
3.9
|
Operating Margin
|
-12.62%
|
-0.59%
|
-4.75%
|
-2.65%
|
-3.81%
|
3.81%
|
3.32%
|
2.07%
|
4.19%
|
-4.01%
|
5.23%
|
3.29%
|
4.05%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-2.312
|
-0.55
|
-3.726
|
-2.979
|
-2.051
|
3.845
|
2.546
|
2.313
|
2.307
|
-5.116
|
1.8
|
-3
|
-2.8
|
-5.3
|
-5.3
|
Net income
1 |
1.401
|
-0.603
|
-3.225
|
-2.728
|
-1.823
|
2.066
|
1.79
|
1.593
|
2.589
|
214.7
|
0.813
|
-0.9075
|
-0.6955
|
-4
|
-3.9
|
Net margin
|
2.24%
|
-0.94%
|
-4.88%
|
-4.08%
|
-2.6%
|
2.88%
|
2.51%
|
2.22%
|
3.57%
|
310.04%
|
0.94%
|
-1.04%
|
-0.79%
|
-
|
-
|
EPS
2 |
0.0300
|
-0.0100
|
-0.0600
|
-0.0500
|
-0.0400
|
0.0400
|
0.0400
|
0.0300
|
0.0500
|
4.210
|
0.0130
|
-0.0165
|
-0.0140
|
-0.0700
|
-0.0700
|
Dividend per Share
2 |
0.0700
|
-
|
-
|
-
|
0.0800
|
-
|
-
|
-
|
0.0900
|
-
|
-
|
-
|
0.1000
|
-
|
-
|
Announcement Date
|
2/28/22
|
4/28/22
|
8/3/22
|
11/2/22
|
2/22/23
|
4/28/23
|
8/2/23
|
11/3/23
|
2/21/24
|
5/3/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
618
|
493
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.37
x
|
8.614
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
167
|
182
|
-96.6
|
-115
|
-143
|
-221
|
-182
|
ROE (net income / shareholders' equity)
|
12.1%
|
-
|
-
|
-
|
-
|
-
|
-
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
|
9.450
|
11.70
|
-
|
-
|
-
|
-
|
-
|
Cash Flow per Share
|
4.290
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
139
|
120
|
160
|
190
|
257
|
305
|
306
|
Capex / Sales
|
21.89%
|
54.56%
|
65.28%
|
70.92%
|
89.27%
|
87.51%
|
73.43%
|
Announcement Date
|
2/26/20
|
2/25/21
|
2/28/22
|
2/22/23
|
2/21/24
|
-
|
-
|
Last Close Price
17.83
USD Average target price
26
USD Spread / Average Target +45.82% Consensus |
1st Jan change
|
Capi.
|
---|
| -17.65% | 973M | | +30.47% | 95.97B | | +8.61% | 57.98B | | -3.39% | 26.43B | | -12.74% | 21.37B | | -15.62% | 11.04B | | +4.99% | 10.87B | | -0.49% | 10.15B | | +5.26% | 9.32B | | -24.76% | 8.68B |
Wireless Telecom
|