Real-time Estimate
Cboe BZX
02:04:17 2024-06-13 pm EDT
|
5-day change
|
1st Jan Change
|
12.3
USD
|
-1.17%
|
|
-3.91%
|
-17.84%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
624.6
|
282.9
|
407.2
|
400
|
343.6
|
286.3
|
-
|
Enterprise Value (EV)
1 |
624.6
|
282.9
|
407.2
|
400
|
343.6
|
286.3
|
286.3
|
P/E ratio
|
23.5
x
|
-6.16
x
|
12.8
x
|
8.17
x
|
15
x
|
13.4
x
|
11.2
x
|
Yield
|
-
|
1.31%
|
-
|
-
|
-
|
-
|
1.61%
|
Capitalization / Revenue
|
4.83
x
|
2.15
x
|
3.06
x
|
2.48
x
|
2.44
x
|
2.05
x
|
1.89
x
|
EV / Revenue
|
4.83
x
|
2.15
x
|
3.06
x
|
2.48
x
|
2.44
x
|
2.05
x
|
1.89
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.32
x
|
0.64
x
|
1
x
|
1.21
x
|
0.98
x
|
0.77
x
|
0.72
x
|
Nbr of stocks (in thousands)
|
26,334
|
26,387
|
26,461
|
24,110
|
22,956
|
23,015
|
-
|
Reference price
2 |
23.72
|
10.72
|
15.39
|
16.59
|
14.97
|
12.44
|
12.44
|
Announcement Date
|
1/28/20
|
1/28/21
|
1/27/22
|
1/26/23
|
1/25/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
129.2
|
131.7
|
133.2
|
161.6
|
140.6
|
139.5
|
151.5
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
35.03
|
28.33
|
33.48
|
62.16
|
38.27
|
30.37
|
38.25
|
Operating Margin
|
27.11%
|
21.51%
|
25.14%
|
38.46%
|
27.22%
|
21.77%
|
25.26%
|
Earnings before Tax (EBT)
1 |
27.78
|
-45.09
|
35.7
|
61.72
|
28.72
|
26.18
|
30.42
|
Net income
1 |
26.58
|
-45.86
|
31.59
|
50.12
|
23.38
|
21.09
|
24.66
|
Net margin
|
20.57%
|
-34.82%
|
23.72%
|
31.01%
|
16.63%
|
15.12%
|
16.28%
|
EPS
2 |
1.010
|
-1.740
|
1.200
|
2.030
|
1.000
|
0.9300
|
1.110
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
0.1400
|
-
|
-
|
-
|
-
|
0.2000
|
Announcement Date
|
1/28/20
|
1/28/21
|
1/27/22
|
1/26/23
|
1/25/24
|
-
|
-
|
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 |
33.41
|
33.58
|
37.99
|
42.96
|
47.07
|
45.52
|
31.74
|
32.66
|
30.66
|
33.46
|
34.52
|
35.51
|
36.15
|
36.68
|
37.43
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
7.551
|
10.95
|
14.53
|
18.28
|
18.4
|
21.33
|
6.21
|
6.478
|
3.495
|
6.858
|
7.159
|
7.712
|
8.083
|
8.635
|
9.137
|
Operating Margin
|
22.6%
|
32.6%
|
38.24%
|
42.55%
|
39.09%
|
46.86%
|
19.57%
|
19.83%
|
11.4%
|
20.49%
|
20.74%
|
21.72%
|
22.36%
|
23.54%
|
24.41%
|
Earnings before Tax (EBT)
1 |
6.975
|
10.65
|
12.57
|
19.42
|
19.08
|
19.83
|
5.758
|
4.407
|
-1.889
|
7.234
|
6.07
|
6.211
|
6.561
|
6.954
|
7.276
|
Net income
1 |
5.61
|
9.323
|
10.78
|
14.41
|
15.61
|
15.94
|
5.704
|
3.627
|
-1.888
|
5.811
|
4.916
|
5.039
|
5.322
|
5.632
|
5.896
|
Net margin
|
16.79%
|
27.76%
|
28.37%
|
33.54%
|
33.16%
|
35.02%
|
17.97%
|
11.1%
|
-6.16%
|
17.36%
|
14.24%
|
14.19%
|
14.72%
|
15.36%
|
15.75%
|
EPS
2 |
0.2100
|
0.3600
|
0.4400
|
0.5900
|
0.6500
|
0.6700
|
0.2400
|
0.1600
|
-0.0800
|
0.2500
|
0.2150
|
0.2200
|
0.2350
|
0.2500
|
0.2650
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.0500
|
0.0500
|
Announcement Date
|
1/27/22
|
4/26/22
|
7/28/22
|
10/27/22
|
1/26/23
|
4/27/23
|
7/27/23
|
10/26/23
|
1/25/24
|
4/25/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
5.76%
|
5.78%
|
7.45%
|
13.1%
|
7.61%
|
5.84%
|
6.6%
|
ROA (Net income/ Total Assets)
|
0.65%
|
0.65%
|
0.76%
|
1.16%
|
0.59%
|
0.46%
|
0.52%
|
Assets
1 |
4,088
|
-7,110
|
4,157
|
4,339
|
3,939
|
4,584
|
4,742
|
Book Value Per Share
2 |
18.00
|
16.70
|
15.40
|
13.70
|
15.30
|
16.20
|
17.20
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/28/20
|
1/28/21
|
1/27/22
|
1/26/23
|
1/25/24
|
-
|
-
|
Last Close Price
12.44
USD Average target price
15
USD Spread / Average Target +20.58% Consensus |
1st Jan change
|
Capi.
|
---|
| -16.90% | 286M | | +6.64% | 196B | | -1.60% | 69.98B | | +11.00% | 57.92B | | +6.60% | 49.58B | | +26.36% | 43.75B | | +6.60% | 45.21B | | -14.70% | 35.77B | | +3.66% | 35.32B | | -96.60% | 32.24B |
Commercial Banks
|