Market Closed -
Nyse
04:00:02 2024-05-10 pm EDT
|
5-day change
|
1st Jan Change
|
34.78
USD
|
-0.57%
|
|
+1.13%
|
+1.96%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
16,135
|
16,648
|
27,057
|
18,122
|
20,874
|
21,304
|
-
|
-
|
Enterprise Value (EV)
1 |
24,510
|
24,466
|
34,446
|
25,628
|
28,719
|
29,121
|
29,346
|
29,586
|
P/E ratio
|
111
x
|
84.9
x
|
101
x
|
47
x
|
40.1
x
|
46.6
x
|
43.9
x
|
38.2
x
|
Yield
|
1.8%
|
2.02%
|
1.5%
|
2.97%
|
3.87%
|
3.26%
|
3.52%
|
3.93%
|
Capitalization / Revenue
|
9.14
x
|
9.13
x
|
13.6
x
|
8.1
x
|
8.58
x
|
8.2
x
|
7.8
x
|
7.33
x
|
EV / Revenue
|
13.9
x
|
13.4
x
|
17.3
x
|
11.5
x
|
11.8
x
|
11.2
x
|
10.7
x
|
10.2
x
|
EV / EBITDA
|
24.8
x
|
23.6
x
|
29.4
x
|
19.4
x
|
20.3
x
|
19.4
x
|
18.5
x
|
17.3
x
|
EV / FCF
|
-
|
-
|
43.9
x
|
29.5
x
|
32.4
x
|
32.9
x
|
29.7
x
|
28.9
x
|
FCF Yield
|
-
|
-
|
2.28%
|
3.38%
|
3.08%
|
3.04%
|
3.37%
|
3.46%
|
Price to Book
|
1.99
x
|
1.99
x
|
2.78
x
|
1.76
x
|
2.06
x
|
2.14
x
|
2.05
x
|
2.01
x
|
Nbr of stocks (in thousands)
|
538,357
|
560,534
|
596,769
|
611,410
|
611,958
|
612,536
|
-
|
-
|
Reference price
2 |
29.97
|
29.70
|
45.34
|
29.64
|
34.11
|
34.78
|
34.78
|
34.78
|
Announcement Date
|
2/18/20
|
2/16/21
|
2/15/22
|
2/15/23
|
2/13/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,765
|
1,823
|
1,997
|
2,238
|
2,432
|
2,598
|
2,733
|
2,905
|
EBITDA
1 |
989.8
|
1,038
|
1,171
|
1,318
|
1,413
|
1,499
|
1,583
|
1,711
|
EBIT
1 |
406.3
|
467.1
|
542.2
|
623
|
690.9
|
773.8
|
850.3
|
944.3
|
Operating Margin
|
23.03%
|
25.63%
|
27.16%
|
27.84%
|
28.41%
|
29.78%
|
31.11%
|
32.5%
|
Earnings before Tax (EBT)
1 |
50.78
|
142.9
|
202.8
|
294.1
|
337.5
|
417
|
473
|
539.7
|
Net income
1 |
145.1
|
195.8
|
261.1
|
382.7
|
518.8
|
455.2
|
468.6
|
509.4
|
Net margin
|
8.22%
|
10.74%
|
13.08%
|
17.1%
|
21.33%
|
17.52%
|
17.15%
|
17.53%
|
EPS
2 |
0.2700
|
0.3500
|
0.4500
|
0.6300
|
0.8500
|
0.7456
|
0.7930
|
0.9105
|
Free Cash Flow
1 |
-
|
-
|
784.3
|
867.4
|
886
|
886.2
|
989.4
|
1,025
|
FCF margin
|
-
|
-
|
39.28%
|
38.76%
|
36.43%
|
34.1%
|
36.21%
|
35.28%
|
FCF Conversion (EBITDA)
|
-
|
-
|
66.96%
|
65.81%
|
62.68%
|
59.12%
|
62.51%
|
59.89%
|
FCF Conversion (Net income)
|
-
|
-
|
300.37%
|
226.68%
|
170.78%
|
194.69%
|
211.17%
|
201.21%
|
Dividend per Share
2 |
0.5400
|
0.6000
|
0.6800
|
0.8800
|
1.320
|
1.134
|
1.225
|
1.367
|
Announcement Date
|
2/18/20
|
2/16/21
|
2/15/22
|
2/15/23
|
2/13/24
|
-
|
-
|
-
|
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 |
520.2
|
532.3
|
557.3
|
568.7
|
579.8
|
589.9
|
600.4
|
617.7
|
624.3
|
646
|
644.8
|
655.7
|
661.2
|
667.5
|
676.6
|
EBITDA
1 |
307.9
|
316.9
|
332.7
|
330.4
|
338.2
|
349.6
|
353
|
353.7
|
357.2
|
371.6
|
373
|
371.6
|
380.5
|
382.7
|
388.5
|
EBIT
1 |
147.8
|
154.1
|
165.5
|
141.9
|
161.4
|
174.5
|
175.6
|
168.9
|
171.9
|
181.5
|
192.2
|
187.8
|
196.4
|
212.7
|
221.1
|
Operating Margin
|
28.41%
|
28.95%
|
29.7%
|
24.96%
|
27.83%
|
29.59%
|
29.24%
|
27.34%
|
27.54%
|
28.1%
|
29.8%
|
28.64%
|
29.7%
|
31.87%
|
32.68%
|
Earnings before Tax (EBT)
|
60.31
|
74.98
|
84
|
55.48
|
79.65
|
90.91
|
91.49
|
74.23
|
80.85
|
91.66
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
74.48
|
92.4
|
110.8
|
79.03
|
100.4
|
120.1
|
137.7
|
131.6
|
129.4
|
142.2
|
112.8
|
107.4
|
114.3
|
119.8
|
122.7
|
Net margin
|
14.32%
|
17.36%
|
19.88%
|
13.9%
|
17.32%
|
20.35%
|
22.94%
|
21.31%
|
20.72%
|
22%
|
17.5%
|
16.38%
|
17.28%
|
17.94%
|
18.13%
|
EPS
2 |
0.1200
|
0.1500
|
0.1800
|
0.1300
|
0.1600
|
0.2000
|
0.2200
|
0.2100
|
0.2100
|
0.2300
|
0.1845
|
0.1782
|
0.1848
|
0.1996
|
0.2086
|
Dividend per Share
2 |
0.1700
|
0.2200
|
0.2200
|
0.2200
|
0.2200
|
0.2600
|
0.2600
|
0.2600
|
0.5400
|
0.2800
|
0.2770
|
0.2770
|
0.2775
|
0.3096
|
0.3086
|
Announcement Date
|
2/15/22
|
4/27/22
|
7/27/22
|
10/26/22
|
2/15/23
|
5/1/23
|
7/26/23
|
10/25/23
|
2/13/24
|
4/30/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
8,375
|
7,818
|
7,388
|
7,506
|
7,845
|
7,817
|
8,042
|
8,282
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
8.462
x
|
7.531
x
|
6.309
x
|
5.695
x
|
5.55
x
|
5.215
x
|
5.08
x
|
4.839
x
|
Free Cash Flow
1 |
-
|
-
|
784
|
867
|
886
|
886
|
989
|
1,025
|
ROE (net income / shareholders' equity)
|
1.77%
|
2.34%
|
2.85%
|
3.81%
|
5.07%
|
4.05%
|
4.79%
|
5.49%
|
ROA (Net income/ Total Assets)
|
0.82%
|
1.12%
|
1.45%
|
2.06%
|
2.75%
|
2.13%
|
2.49%
|
2.82%
|
Assets
1 |
17,680
|
17,449
|
18,022
|
18,537
|
18,879
|
21,329
|
18,853
|
18,038
|
Book Value Per Share
2 |
15.10
|
14.90
|
16.30
|
16.80
|
16.60
|
16.30
|
17.00
|
17.30
|
Cash Flow per Share
2 |
-
|
1.250
|
1.570
|
1.680
|
1.810
|
1.870
|
2.020
|
2.150
|
Capex
1 |
644
|
271
|
1,264
|
723
|
221
|
423
|
393
|
392
|
Capex / Sales
|
36.47%
|
14.87%
|
63.33%
|
32.28%
|
9.09%
|
16.3%
|
14.37%
|
13.48%
|
Announcement Date
|
2/18/20
|
2/16/21
|
2/15/22
|
2/15/23
|
2/13/24
|
-
|
-
|
-
|
Last Close Price
34.78
USD Average target price
38.14
USD Spread / Average Target +9.67% Consensus |
1st Jan change
|
Capi.
|
---|
| +1.96% | 21.3B | | +5.17% | 27.96B | | +9.22% | 25.32B | | +4.44% | 16.63B | | +0.75% | 15.83B | | -12.08% | 14.64B | | +0.31% | 13.21B | | +1.96% | 12.86B | | -10.99% | 11.71B | | +7.40% | 11.36B |
Residential REITs
|