Real-time Estimate
Cboe BZX
10:37:31 2024-05-16 am EDT
|
5-day change
|
1st Jan Change
|
14.1
USD
|
+0.61%
|
|
+0.72%
|
-9.07%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
1,425
|
1,050
|
1,523
|
1,300
|
1,572
|
1,430
|
-
|
Enterprise Value (EV)
1 |
1,425
|
1,050
|
1,523
|
1,300
|
1,572
|
1,430
|
1,430
|
P/E ratio
|
13.6
x
|
14.6
x
|
11.2
x
|
10.2
x
|
10
x
|
10
x
|
9.76
x
|
Yield
|
2.76%
|
4.02%
|
2.83%
|
3.4%
|
3.21%
|
3.76%
|
3.93%
|
Capitalization / Revenue
|
3.99
x
|
2.89
x
|
3.95
x
|
3.16
x
|
3.26
x
|
3.04
x
|
2.91
x
|
EV / Revenue
|
3.99
x
|
2.89
x
|
3.95
x
|
3.16
x
|
3.26
x
|
3.04
x
|
2.91
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.35
x
|
0.98
x
|
1.37
x
|
1.24
x
|
1.2
x
|
1.02
x
|
0.95
x
|
Nbr of stocks (in thousands)
|
98,179
|
95,961
|
94,681
|
93,063
|
101,800
|
101,980
|
-
|
Reference price
2 |
14.51
|
10.94
|
16.09
|
13.97
|
15.44
|
14.02
|
14.02
|
Announcement Date
|
1/28/20
|
1/26/21
|
1/25/22
|
1/24/23
|
1/30/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
357.1
|
362.7
|
385.3
|
410.9
|
482.3
|
470.7
|
491.9
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
143.6
|
146.9
|
171.8
|
183
|
221.5
|
202.3
|
212.5
|
Operating Margin
|
40.21%
|
40.5%
|
44.58%
|
44.54%
|
45.93%
|
42.97%
|
43.19%
|
Earnings before Tax (EBT)
1 |
132.6
|
91.66
|
172.8
|
160.2
|
197.6
|
178.6
|
183.8
|
Net income
1 |
105.3
|
73.45
|
138.3
|
128.2
|
157.1
|
142.6
|
146.2
|
Net margin
|
29.5%
|
20.25%
|
35.88%
|
31.19%
|
32.57%
|
30.3%
|
29.73%
|
EPS
2 |
1.070
|
0.7500
|
1.440
|
1.370
|
1.540
|
1.397
|
1.437
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.4000
|
0.4400
|
0.4550
|
0.4750
|
0.4950
|
0.5271
|
0.5514
|
Announcement Date
|
1/28/20
|
1/26/21
|
1/25/22
|
1/24/23
|
1/30/24
|
-
|
-
|
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 |
96.32
|
92.15
|
98.17
|
108.3
|
112.3
|
117.3
|
122.3
|
122.6
|
120
|
116.3
|
118
|
117.3
|
119
|
119.1
|
121.2
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
40.87
|
36.54
|
42.35
|
48.86
|
55.29
|
54.48
|
56.34
|
55.65
|
55.03
|
50.83
|
50.95
|
49.42
|
50.91
|
50.55
|
52
|
Operating Margin
|
42.43%
|
39.65%
|
43.14%
|
45.13%
|
49.22%
|
46.44%
|
46.05%
|
45.4%
|
45.84%
|
43.71%
|
43.17%
|
42.11%
|
42.78%
|
42.45%
|
42.92%
|
Earnings before Tax (EBT)
1 |
43.63
|
34.46
|
38.39
|
42.45
|
44.88
|
37.94
|
53.61
|
49.28
|
56.72
|
46.48
|
44.99
|
43.33
|
43.72
|
42.66
|
44.11
|
Net income
1 |
34.78
|
27.73
|
30.75
|
33.97
|
35.73
|
30.22
|
42.78
|
39.23
|
44.83
|
37.55
|
35.76
|
34.56
|
34.83
|
33.83
|
35.07
|
Net margin
|
36.1%
|
30.09%
|
31.33%
|
31.37%
|
31.81%
|
25.76%
|
34.97%
|
32%
|
37.35%
|
32.29%
|
30.3%
|
29.45%
|
29.27%
|
28.41%
|
28.94%
|
EPS
2 |
0.3700
|
0.2900
|
0.3300
|
0.3600
|
0.3800
|
0.3000
|
0.4200
|
0.3800
|
0.4400
|
0.3700
|
0.3514
|
0.3386
|
0.3429
|
0.3333
|
0.3433
|
Dividend per Share
2 |
0.1150
|
0.1150
|
0.1200
|
0.1200
|
0.1200
|
0.1200
|
0.1250
|
0.1250
|
0.1250
|
-
|
0.1314
|
0.1314
|
0.1343
|
0.1350
|
0.1383
|
Announcement Date
|
1/25/22
|
4/26/22
|
7/26/22
|
10/25/22
|
1/24/23
|
4/25/23
|
7/25/23
|
10/24/23
|
1/30/24
|
4/23/24
|
-
|
-
|
-
|
-
|
-
|
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)
|
10.3%
|
6.82%
|
12.6%
|
12%
|
12.8%
|
10.7%
|
10.3%
|
ROA (Net income/ Total Assets)
|
1.35%
|
0.82%
|
1.47%
|
1.34%
|
1.42%
|
1.22%
|
1.2%
|
Assets
1 |
7,802
|
8,957
|
9,405
|
9,566
|
11,061
|
11,706
|
12,215
|
Book Value Per Share
2 |
10.70
|
11.10
|
11.80
|
11.30
|
12.90
|
13.70
|
14.70
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/28/20
|
1/26/21
|
1/25/22
|
1/24/23
|
1/30/24
|
-
|
-
|
Last Close Price
14.02
USD Average target price
15.92
USD Spread / Average Target +13.53% Consensus |
1st Jan change
|
Capi.
|
---|
| -9.20% | 1.43B | | +18.82% | 333B | | +15.56% | 304B | | +23.30% | 251B | | +26.66% | 217B | | +26.88% | 180B | | +29.87% | 169B | | +11.93% | 165B | | +7.10% | 149B | | -14.57% | 131B |
Other Banks
|