Market Closed -
Nasdaq
04:30:01 2024-05-03 pm EDT
|
5-day change
|
1st Jan Change
|
30.77
USD
|
+1.28%
|
|
-5.06%
|
-9.42%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,579
|
2,076
|
3,177
|
1,255
|
1,844
|
1,680
|
-
|
-
|
Enterprise Value (EV)
1 |
1,740
|
2,107
|
4,640
|
2,480
|
3,057
|
2,930
|
2,911
|
2,684
|
P/E ratio
|
9.3
x
|
10.3
x
|
23.8
x
|
107
x
|
-377
x
|
9.12
x
|
7.43
x
|
6.49
x
|
Yield
|
1.87%
|
3.03%
|
2.58%
|
6.03%
|
4.09%
|
4.81%
|
5%
|
5.59%
|
Capitalization / Revenue
|
0.59
x
|
0.74
x
|
0.69
x
|
0.3
x
|
0.46
x
|
0.4
x
|
0.38
x
|
0.38
x
|
EV / Revenue
|
0.65
x
|
0.75
x
|
1.01
x
|
0.58
x
|
0.77
x
|
0.7
x
|
0.67
x
|
0.61
x
|
EV / EBITDA
|
6.84
x
|
6.37
x
|
7.59
x
|
5.47
x
|
6.71
x
|
6.23
x
|
5.76
x
|
5.01
x
|
EV / FCF
|
8.95
x
|
10.4
x
|
14.1
x
|
6.09
x
|
20.8
x
|
24.3
x
|
15.8
x
|
10.4
x
|
FCF Yield
|
11.2%
|
9.59%
|
7.11%
|
16.4%
|
4.8%
|
4.11%
|
6.32%
|
9.61%
|
Price to Book
|
3.44
x
|
3.52
x
|
5.52
x
|
2.36
x
|
3.33
x
|
2.62
x
|
2.35
x
|
1.71
x
|
Nbr of stocks (in thousands)
|
54,754
|
54,206
|
66,140
|
55,670
|
54,295
|
54,599
|
-
|
-
|
Reference price
2 |
28.84
|
38.29
|
48.04
|
22.55
|
33.97
|
30.77
|
30.77
|
30.77
|
Announcement Date
|
2/24/20
|
2/24/21
|
2/23/22
|
2/23/23
|
2/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,670
|
2,814
|
4,583
|
4,245
|
3,992
|
4,192
|
4,368
|
4,378
|
EBITDA
1 |
254.2
|
330.5
|
611
|
453.4
|
455.7
|
470.7
|
505.2
|
535.9
|
EBIT
1 |
253.9
|
237.3
|
556.2
|
381
|
379.8
|
368.1
|
418.8
|
453.7
|
Operating Margin
|
9.51%
|
8.43%
|
12.13%
|
8.97%
|
9.51%
|
8.78%
|
9.59%
|
10.36%
|
Earnings before Tax (EBT)
1 |
223.8
|
222.8
|
194.3
|
61.47
|
52.87
|
257
|
325.5
|
350
|
Net income
1 |
173.5
|
208.1
|
134.9
|
12.36
|
-5.179
|
189.1
|
231.9
|
259
|
Net margin
|
6.5%
|
7.4%
|
2.94%
|
0.29%
|
-0.13%
|
4.51%
|
5.31%
|
5.92%
|
EPS
2 |
3.100
|
3.730
|
2.020
|
0.2100
|
-0.0900
|
3.373
|
4.142
|
4.740
|
Free Cash Flow
1 |
194.3
|
202.1
|
329.8
|
407.1
|
146.9
|
120.4
|
183.9
|
258
|
FCF margin
|
7.28%
|
7.18%
|
7.2%
|
9.59%
|
3.68%
|
2.87%
|
4.21%
|
5.89%
|
FCF Conversion (EBITDA)
|
76.41%
|
61.15%
|
53.98%
|
89.78%
|
32.23%
|
25.59%
|
36.4%
|
48.14%
|
FCF Conversion (Net income)
|
111.94%
|
97.12%
|
244.44%
|
3,294.49%
|
-
|
63.68%
|
79.29%
|
99.61%
|
Dividend per Share
2 |
0.5400
|
1.160
|
1.240
|
1.360
|
1.390
|
1.480
|
1.540
|
1.720
|
Announcement Date
|
2/24/20
|
2/24/21
|
2/23/22
|
2/23/23
|
2/22/24
|
-
|
-
|
-
|
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 |
1,181
|
1,171
|
1,160
|
1,071
|
1,024
|
990.5
|
1,016
|
979.2
|
979.1
|
1,018
|
1,096
|
1,026
|
1,025
|
1,063
|
1,118
|
EBITDA
1 |
170.2
|
124.4
|
99.5
|
128.9
|
115
|
110.1
|
111.5
|
130.6
|
106
|
107.6
|
109.1
|
124
|
117
|
122.5
|
118.4
|
EBIT
1 |
156.4
|
110.4
|
11.04
|
58.08
|
98.7
|
92.19
|
-35.11
|
84.03
|
87.11
|
88.39
|
61.76
|
107.9
|
98.73
|
100.8
|
99.99
|
Operating Margin
|
13.24%
|
9.42%
|
0.95%
|
5.42%
|
9.64%
|
9.31%
|
-3.46%
|
8.58%
|
8.9%
|
8.68%
|
5.64%
|
10.52%
|
9.63%
|
9.48%
|
8.94%
|
Earnings before Tax (EBT)
1 |
40.6
|
18.19
|
-7.882
|
39.08
|
14.33
|
15.94
|
-62.79
|
56.8
|
31.42
|
27.44
|
32.57
|
76.7
|
73.1
|
76.5
|
74.04
|
Net income
1 |
21.27
|
9.812
|
-4.237
|
19.72
|
-5.778
|
2.647
|
47.33
|
-45.62
|
4.363
|
-11.25
|
27.69
|
53.45
|
50.18
|
54.15
|
53.81
|
Net margin
|
1.8%
|
0.84%
|
-0.37%
|
1.84%
|
-0.56%
|
0.27%
|
4.66%
|
-4.66%
|
0.45%
|
-1.11%
|
2.53%
|
5.21%
|
4.89%
|
5.1%
|
4.81%
|
EPS
2 |
0.3100
|
0.1500
|
-0.0800
|
0.3300
|
-0.1000
|
0.0500
|
0.8400
|
-0.8300
|
0.0800
|
-0.2100
|
0.5000
|
0.9517
|
0.8967
|
0.9650
|
0.9480
|
Dividend per Share
2 |
0.3100
|
0.3100
|
0.3400
|
0.3400
|
0.3400
|
0.3400
|
0.3400
|
0.3400
|
0.3400
|
0.3700
|
0.3700
|
0.3700
|
0.3700
|
0.3700
|
0.3850
|
Announcement Date
|
11/3/21
|
2/23/22
|
5/4/22
|
8/3/22
|
11/2/22
|
2/23/23
|
5/4/23
|
8/3/23
|
11/2/23
|
2/22/24
|
5/2/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
160
|
31
|
1,463
|
1,225
|
1,213
|
1,250
|
1,231
|
1,004
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.631
x
|
0.0939
x
|
2.394
x
|
2.701
x
|
2.662
x
|
2.656
x
|
2.436
x
|
1.873
x
|
Free Cash Flow
1 |
194
|
202
|
330
|
407
|
147
|
120
|
184
|
258
|
ROE (net income / shareholders' equity)
|
33.6%
|
-
|
67.4%
|
42%
|
36.9%
|
-
|
-
|
-
|
ROA (Net income/ Total Assets)
|
8.4%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
2,067
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
8.380
|
10.90
|
8.700
|
9.540
|
10.20
|
11.80
|
13.10
|
18.00
|
Cash Flow per Share
|
-
|
-
|
5.870
|
7.950
|
3.640
|
-
|
-
|
-
|
Capex
1 |
21.2
|
34.5
|
62.5
|
61.4
|
53.4
|
59
|
59
|
58
|
Capex / Sales
|
0.79%
|
1.23%
|
1.36%
|
1.45%
|
1.34%
|
1.41%
|
1.35%
|
1.32%
|
Announcement Date
|
2/24/20
|
2/24/21
|
2/23/22
|
2/23/23
|
2/22/24
|
-
|
-
|
-
|
Last Close Price
30.77
USD Average target price
40.57
USD Spread / Average Target +31.85% Consensus |