Market Closed -
Nasdaq
04:00:00 2024-06-07 pm EDT
|
5-day change
|
1st Jan Change
|
112.5
USD
|
-2.06%
|
|
-4.62%
|
+52.96%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,441
|
2,902
|
3,025
|
4,026
|
4,889
|
5,114
|
-
|
-
|
Enterprise Value (EV)
1 |
4,026
|
3,736
|
4,491
|
5,579
|
4,889
|
5,114
|
5,114
|
5,114
|
P/E ratio
|
21.2
x
|
27.4
x
|
24.6
x
|
16.2
x
|
22.6
x
|
19
x
|
15.8
x
|
13.9
x
|
Yield
|
1.27%
|
1.54%
|
1.56%
|
1.45%
|
-
|
1.26%
|
1.3%
|
-
|
Capitalization / Revenue
|
1.85
x
|
1.78
x
|
1.78
x
|
1.48
x
|
1.55
x
|
1.49
x
|
1.39
x
|
1.36
x
|
EV / Revenue
|
1.85
x
|
1.78
x
|
1.78
x
|
1.48
x
|
1.55
x
|
1.49
x
|
1.39
x
|
1.36
x
|
EV / EBITDA
|
11.3
x
|
12.2
x
|
10.4
x
|
9.2
x
|
9.55
x
|
8.89
x
|
7.83
x
|
7.07
x
|
EV / FCF
|
18.4
x
|
15.7
x
|
16.7
x
|
27
x
|
13.7
x
|
15
x
|
13.1
x
|
-
|
FCF Yield
|
5.44%
|
6.36%
|
5.99%
|
3.7%
|
7.28%
|
6.66%
|
7.6%
|
-
|
Price to Book
|
2.58
x
|
2.24
x
|
2.01
x
|
2.19
x
|
-
|
2.24
x
|
1.86
x
|
-
|
Nbr of stocks (in thousands)
|
42,679
|
41,440
|
40,433
|
46,318
|
45,108
|
45,473
|
-
|
-
|
Reference price
2 |
80.63
|
70.04
|
74.81
|
86.91
|
108.4
|
112.5
|
112.5
|
112.5
|
Announcement Date
|
1/29/20
|
1/28/21
|
2/8/22
|
2/2/23
|
2/1/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,864
|
1,631
|
1,699
|
2,729
|
3,152
|
3,443
|
3,678
|
3,767
|
EBITDA
1 |
303.8
|
237
|
289.6
|
437.3
|
511.7
|
575.2
|
653.2
|
723
|
EBIT
1 |
261.9
|
194.9
|
197.2
|
283.9
|
389.6
|
425.3
|
480.2
|
451.1
|
Operating Margin
|
14.05%
|
11.95%
|
11.6%
|
10.4%
|
12.36%
|
12.35%
|
13.05%
|
11.97%
|
Earnings before Tax (EBT)
1 |
224.6
|
143.7
|
166.5
|
323.6
|
292.8
|
356.8
|
419.1
|
451.1
|
Net income
1 |
164.6
|
106.6
|
124.9
|
253.5
|
219.3
|
266.4
|
313
|
336.1
|
Net margin
|
8.83%
|
6.53%
|
7.35%
|
9.29%
|
6.96%
|
7.74%
|
8.51%
|
8.92%
|
EPS
2 |
3.810
|
2.560
|
3.040
|
5.360
|
4.800
|
5.910
|
7.100
|
8.070
|
Free Cash Flow
1 |
187.3
|
184.7
|
181.3
|
149.1
|
356
|
340.4
|
388.9
|
-
|
FCF margin
|
10.05%
|
11.32%
|
10.67%
|
5.46%
|
11.29%
|
9.89%
|
10.57%
|
-
|
FCF Conversion (EBITDA)
|
61.65%
|
77.95%
|
62.59%
|
34.08%
|
69.57%
|
59.18%
|
59.55%
|
-
|
FCF Conversion (Net income)
|
113.77%
|
173.32%
|
145.13%
|
58.8%
|
162.33%
|
127.79%
|
124.26%
|
-
|
Dividend per Share
2 |
1.020
|
1.080
|
1.170
|
1.260
|
-
|
1.420
|
1.460
|
-
|
Announcement Date
|
1/29/20
|
1/28/21
|
2/8/22
|
2/2/23
|
2/1/24
|
-
|
-
|
-
|
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 |
501.8
|
659.8
|
647.6
|
672.1
|
749.3
|
762.7
|
750.6
|
786.3
|
852.1
|
836.4
|
829.8
|
862.1
|
915.2
|
891.2
|
889.8
|
EBITDA
1 |
102.3
|
101.3
|
96.42
|
108.8
|
130.7
|
109.6
|
107.5
|
133
|
161.7
|
131.6
|
126
|
147.4
|
167.2
|
155
|
147.9
|
EBIT
1 |
42.66
|
55.49
|
57.37
|
74.82
|
96.23
|
82.87
|
60.04
|
80.34
|
121.3
|
105.6
|
87.61
|
114.3
|
124.7
|
114.3
|
102.4
|
Operating Margin
|
8.5%
|
8.41%
|
8.86%
|
11.13%
|
12.84%
|
10.86%
|
8%
|
10.22%
|
14.24%
|
12.63%
|
10.56%
|
13.26%
|
13.62%
|
12.83%
|
11.5%
|
Earnings before Tax (EBT)
1 |
37.13
|
37.01
|
109.6
|
75.4
|
101.6
|
63.21
|
60.52
|
77.62
|
91.49
|
81.88
|
70.86
|
93.84
|
110.2
|
98.42
|
87.34
|
Net income
1 |
29.37
|
28
|
86.11
|
59.32
|
80.07
|
47.39
|
45.18
|
57.14
|
69.59
|
61.37
|
52.94
|
70.05
|
82.17
|
73.46
|
65.14
|
Net margin
|
5.85%
|
4.24%
|
13.3%
|
8.82%
|
10.68%
|
6.21%
|
6.02%
|
7.27%
|
8.17%
|
7.34%
|
6.38%
|
8.13%
|
8.98%
|
8.24%
|
7.32%
|
EPS
2 |
0.7000
|
0.5800
|
0.7000
|
1.260
|
1.720
|
1.020
|
0.9900
|
1.260
|
1.530
|
1.350
|
1.170
|
1.558
|
1.834
|
1.648
|
1.470
|
Dividend per Share
2 |
0.3000
|
0.3000
|
0.3000
|
0.3300
|
0.3300
|
0.3300
|
0.3300
|
0.3500
|
-
|
0.3500
|
0.3500
|
0.3600
|
0.3600
|
0.3600
|
0.3600
|
Announcement Date
|
2/8/22
|
4/28/22
|
7/28/22
|
10/27/22
|
2/2/23
|
4/27/23
|
7/27/23
|
10/26/23
|
2/1/24
|
4/25/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
585
|
834
|
1,467
|
1,553
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.926
x
|
3.518
x
|
5.064
x
|
3.552
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
187
|
185
|
181
|
149
|
356
|
340
|
389
|
-
|
ROE (net income / shareholders' equity)
|
12.3%
|
8.09%
|
8.08%
|
13.7%
|
-
|
14.2%
|
16.1%
|
18%
|
ROA (Net income/ Total Assets)
|
-
|
4.43%
|
4.03%
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
2,406
|
3,103
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
31.20
|
31.30
|
37.30
|
39.70
|
-
|
50.30
|
60.40
|
-
|
Cash Flow per Share
|
-
|
5.340
|
5.440
|
9.920
|
-
|
-
|
-
|
-
|
Capex
|
44.3
|
37.5
|
42
|
182
|
-
|
-
|
-
|
-
|
Capex / Sales
|
2.38%
|
2.3%
|
2.47%
|
6.66%
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/29/20
|
1/28/21
|
2/8/22
|
2/2/23
|
2/1/24
|
-
|
-
|
-
|
Last Close Price
112.5
USD Average target price
138.8
USD Spread / Average Target +23.37% Consensus |
1st Jan change
|
Capi.
|
---|
| -1.86% | 53.22B | | -7.01% | 30.18B | | +51.60% | 26.87B | | +29.52% | 25.27B | | +14.43% | 17.55B | | +6.26% | 13.47B | | +21.65% | 11.23B | | +20.11% | 8.52B | | -29.82% | 7.39B |
Other Consumer Lending
|