Real-time Estimate
Cboe BZX
10:02:02 2024-05-13 am EDT
|
5-day change
|
1st Jan Change
|
136
USD
|
+0.45%
|
|
+1.54%
|
+13.59%
|
Fiscal Period: Marzo |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,999
|
3,417
|
4,586
|
5,915
|
6,004
|
9,353
|
-
|
-
|
Enterprise Value (EV)
1 |
2,722
|
3,041
|
3,740
|
5,915
|
6,004
|
8,860
|
9,353
|
9,353
|
P/E ratio
|
18.9
x
|
18.6
x
|
14.6
x
|
13.7
x
|
22
x
|
31.2
x
|
25.7
x
|
22.6
x
|
Yield
|
2.36%
|
2.38%
|
1.95%
|
1.96%
|
2.42%
|
1.63%
|
1.69%
|
1.8%
|
Capitalization / Revenue
|
2.77
x
|
2.95
x
|
3.01
x
|
2.61
x
|
3.32
x
|
4.63
x
|
4.15
x
|
3.7
x
|
EV / Revenue
|
2.51
x
|
2.62
x
|
2.45
x
|
2.61
x
|
3.32
x
|
4.63
x
|
4.15
x
|
3.7
x
|
EV / EBITDA
|
9.91
x
|
-
|
8.43
x
|
8.11
x
|
13.7
x
|
20.1
x
|
17.6
x
|
15
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
3.36
x
|
3.48
x
|
3.28
x
|
4.05
x
|
3.69
x
|
5.1
x
|
4.56
x
|
4.13
x
|
Nbr of stocks (in thousands)
|
65,413
|
65,561
|
68,951
|
67,368
|
68,621
|
69,095
|
-
|
-
|
Reference price
2 |
45.85
|
52.12
|
66.51
|
87.80
|
87.49
|
135.4
|
135.4
|
135.4
|
Announcement Date
|
5/8/19
|
5/12/20
|
5/11/21
|
5/12/22
|
5/9/23
|
5/8/24
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,084
|
1,159
|
1,525
|
2,270
|
1,809
|
1,914
|
2,252
|
2,525
|
EBITDA
1 |
274.8
|
-
|
443.6
|
729.5
|
437.4
|
440.8
|
531.6
|
622.6
|
EBIT
1 |
260.3
|
276.9
|
432.5
|
681
|
424.1
|
423
|
524
|
619.9
|
Operating Margin
|
24%
|
23.88%
|
28.35%
|
30%
|
23.44%
|
22.09%
|
23.27%
|
24.55%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
159.1
|
183.8
|
312.8
|
437.8
|
269.2
|
280.3
|
364
|
417.5
|
Net margin
|
14.67%
|
15.85%
|
20.5%
|
19.28%
|
14.88%
|
14.64%
|
16.17%
|
16.54%
|
EPS
2 |
2.420
|
2.800
|
4.550
|
6.410
|
3.980
|
4.110
|
5.263
|
6.001
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
1.080
|
1.240
|
1.300
|
1.720
|
2.120
|
2.203
|
2.283
|
2.441
|
Announcement Date
|
5/8/19
|
5/12/20
|
5/11/21
|
5/12/22
|
5/9/23
|
5/8/24
|
-
|
-
|
Fiscal Period: March |
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
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
537.3
|
888.8
|
471.2
|
418.6
|
489.5
|
456.5
|
444.8
|
415.8
|
467
|
511.1
|
520.5
|
495.5
|
540.9
|
597.7
|
603.8
|
EBITDA
1 |
167.9
|
303.7
|
-
|
-
|
-
|
-
|
106.4
|
87.63
|
108.2
|
119.8
|
125.2
|
109.2
|
127.3
|
147.1
|
148
|
EBIT
1 |
163.5
|
283.6
|
122
|
101.6
|
116.1
|
103.1
|
103.2
|
84.45
|
104.4
|
114.7
|
119.4
|
103.6
|
121.4
|
146.6
|
154
|
Operating Margin
|
30.44%
|
31.91%
|
25.9%
|
24.27%
|
23.72%
|
22.59%
|
23.21%
|
20.31%
|
22.37%
|
22.43%
|
22.94%
|
20.91%
|
22.45%
|
24.53%
|
25.51%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
112.9
|
173.7
|
65.17
|
70.78
|
60.73
|
63.05
|
74.66
|
61.39
|
67.03
|
70.8
|
81.08
|
78.13
|
87.3
|
97.28
|
101.3
|
Net margin
|
21.01%
|
19.55%
|
13.83%
|
16.91%
|
12.41%
|
13.81%
|
16.79%
|
14.76%
|
14.35%
|
13.85%
|
15.58%
|
15.77%
|
16.14%
|
16.28%
|
16.78%
|
EPS
2 |
1.650
|
2.540
|
0.9700
|
1.030
|
0.8700
|
0.9000
|
1.100
|
0.9000
|
0.9900
|
1.040
|
1.180
|
1.132
|
1.259
|
1.407
|
1.464
|
Dividend per Share
2 |
0.4300
|
0.4300
|
0.4300
|
0.5300
|
0.5300
|
0.5252
|
0.5300
|
0.5500
|
0.5500
|
0.5500
|
0.5500
|
0.5700
|
0.5700
|
0.5700
|
0.5700
|
Announcement Date
|
10/28/21
|
2/8/22
|
5/12/22
|
7/28/22
|
10/27/22
|
1/31/23
|
5/9/23
|
7/27/23
|
10/26/23
|
2/1/24
|
5/8/24
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
0.54
|
-
|
0.01
|
0.01
|
0.01
|
Net Cash position
1 |
277
|
376
|
846
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
0.000739
x
|
-
|
0.000023
x
|
0.000019
x
|
0.000016
x
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
18.2%
|
22.5%
|
26.8%
|
34.3%
|
20.5%
|
17.8%
|
20.6%
|
22.1%
|
ROA (Net income/ Total Assets)
|
11.2%
|
13.6%
|
15.5%
|
18.3%
|
10.8%
|
10.4%
|
13%
|
15%
|
Assets
1 |
1,421
|
1,354
|
2,023
|
2,398
|
2,500
|
2,803
|
2,795
|
2,792
|
Book Value Per Share
2 |
13.60
|
15.00
|
20.30
|
21.70
|
23.70
|
26.60
|
29.70
|
32.80
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
5/8/19
|
5/12/20
|
5/11/21
|
5/12/22
|
5/9/23
|
5/8/24
|
-
|
-
|
Last Close Price
135.4
USD Average target price
134.3
USD Spread / Average Target -0.76% Consensus |
1st Jan change
|
Capi.
|
---|
| +13.59% | 9.35B | | -8.88% | 34.01B | | -9.93% | 12.91B | | +7.20% | 9.46B | | -2.10% | 3.83B | | +8.44% | 3.65B | | +21.65% | 3.32B | | +6.16% | 3.07B | | +2.83% | 2.8B | | -0.27% | 2.43B |
Investment Banking
|