Market Closed -
Nyse
04:00:02 2024-05-22 pm EDT
|
5-day change
|
1st Jan Change
|
36.11
USD
|
-1.04%
|
|
-0.80%
|
+4.88%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,127
|
1,041
|
2,117
|
1,112
|
884
|
927.1
|
-
|
-
|
Enterprise Value (EV)
1 |
1,127
|
1,041
|
2,117
|
2,765
|
2,444
|
2,362
|
2,412
|
2,439
|
P/E ratio
|
11.2
x
|
24.3
x
|
94.2
x
|
-121
x
|
20.4
x
|
-344
x
|
-30.9
x
|
-36.1
x
|
Yield
|
2.53%
|
2.95%
|
1.67%
|
3.58%
|
5%
|
5.15%
|
5.28%
|
5.54%
|
Capitalization / Revenue
|
6.22
x
|
5.08
x
|
9.66
x
|
4.21
x
|
3.19
x
|
3.51
x
|
3.5
x
|
3.24
x
|
EV / Revenue
|
6.22
x
|
5.08
x
|
9.66
x
|
10.5
x
|
8.81
x
|
8.95
x
|
9.1
x
|
8.52
x
|
EV / EBITDA
|
13.4
x
|
10.8
x
|
20.1
x
|
21.4
x
|
17.4
x
|
18.1
x
|
18.4
x
|
17.3
x
|
EV / FCF
|
21,929,358
x
|
16,609,751
x
|
-8,591,964
x
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
-0%
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
-
|
-
|
2.14
x
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
25,034
|
24,606
|
25,252
|
25,549
|
25,674
|
25,674
|
-
|
-
|
Reference price
2 |
45.00
|
42.31
|
83.83
|
43.52
|
34.43
|
36.11
|
36.11
|
36.11
|
Announcement Date
|
2/18/20
|
2/16/21
|
2/15/22
|
2/21/23
|
2/20/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
181.1
|
204.8
|
219.2
|
264
|
277.5
|
264
|
265
|
286.3
|
EBITDA
1 |
84
|
95.98
|
105.1
|
129.2
|
140.4
|
130.2
|
130.8
|
140.9
|
EBIT
1 |
14.91
|
13.56
|
18.21
|
31.57
|
45.25
|
31.32
|
34.05
|
48.25
|
Operating Margin
|
8.23%
|
6.62%
|
8.31%
|
11.96%
|
16.31%
|
11.86%
|
12.85%
|
16.86%
|
Earnings before Tax (EBT)
1 |
99.44
|
44.15
|
23.11
|
-9.291
|
44.43
|
-5.029
|
-25.82
|
-24.33
|
Net income
1 |
99.14
|
44.02
|
23.04
|
-9.291
|
44.43
|
7.014
|
-27.24
|
-25.21
|
Net margin
|
54.74%
|
21.49%
|
10.51%
|
-3.52%
|
16.01%
|
2.66%
|
-10.28%
|
-8.81%
|
EPS
2 |
4.030
|
1.740
|
0.8900
|
-0.3600
|
1.690
|
-0.1050
|
-1.170
|
-1.000
|
Free Cash Flow
|
51.37
|
62.68
|
-246.4
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
28.37%
|
30.61%
|
-112.4%
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
61.16%
|
65.31%
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
51.82%
|
142.4%
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
1.138
|
1.250
|
1.404
|
1.560
|
1.722
|
1.859
|
1.908
|
2.001
|
Announcement Date
|
2/18/20
|
2/16/21
|
2/15/22
|
2/21/23
|
2/20/24
|
-
|
-
|
-
|
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 |
58.5
|
60.8
|
65.77
|
68.05
|
69.3
|
69.23
|
69.57
|
69.84
|
68.9
|
67.58
|
64.93
|
65.5
|
66
|
65.88
|
66.25
|
EBITDA
1 |
29.2
|
29.38
|
29.75
|
36.19
|
33.9
|
36.39
|
33.92
|
34.17
|
35.96
|
33.6
|
31.47
|
31.46
|
31.9
|
32.5
|
32.31
|
EBIT
1 |
4.659
|
5.66
|
4.199
|
10.97
|
10.74
|
13.12
|
10.05
|
10.37
|
11.71
|
9.282
|
5.83
|
8.023
|
8.19
|
8.627
|
8.468
|
Operating Margin
|
7.96%
|
9.31%
|
6.38%
|
16.12%
|
15.5%
|
18.96%
|
14.44%
|
14.85%
|
17%
|
13.74%
|
8.98%
|
12.25%
|
12.41%
|
13.09%
|
12.78%
|
Earnings before Tax (EBT)
1 |
38.83
|
-4.667
|
-7.827
|
-0.599
|
3.802
|
-3.898
|
-3.968
|
33.88
|
18.42
|
26.4
|
0.9981
|
-6.153
|
-5.607
|
-6.979
|
-6.768
|
Net income
1 |
38.72
|
-4.667
|
-7.797
|
-0.597
|
3.802
|
-3.898
|
-3.953
|
33.75
|
18.42
|
26.3
|
2.954
|
-7.367
|
-6.71
|
-7.458
|
-7.046
|
Net margin
|
66.18%
|
-7.68%
|
-11.86%
|
-0.88%
|
5.49%
|
-5.63%
|
-5.68%
|
48.32%
|
26.74%
|
38.92%
|
4.55%
|
-11.25%
|
-10.17%
|
-11.32%
|
-10.64%
|
EPS
2 |
1.500
|
-0.1800
|
-0.3000
|
-0.0200
|
0.1500
|
-0.1500
|
-0.1500
|
1.280
|
0.7000
|
1.000
|
-0.0200
|
-0.2867
|
-0.2633
|
-0.3033
|
-0.3133
|
Dividend per Share
2 |
0.3800
|
0.3800
|
0.3800
|
0.3800
|
0.4200
|
0.4200
|
0.4200
|
0.4200
|
0.4620
|
-
|
0.4604
|
0.4604
|
0.4722
|
0.4711
|
0.4711
|
Announcement Date
|
2/15/22
|
4/26/22
|
7/26/22
|
10/25/22
|
2/21/23
|
4/25/23
|
7/25/23
|
10/31/23
|
2/20/24
|
4/30/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
1,653
|
1,560
|
1,435
|
1,485
|
1,512
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
12.79
x
|
11.11
x
|
11.02
x
|
11.36
x
|
10.73
x
|
Free Cash Flow
|
51.4
|
62.7
|
-246
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
-
|
-
|
-
|
8.76%
|
-3.16%
|
-3.57%
|
-4%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
2.05%
|
-0.76%
|
-0.79%
|
-0.77%
|
Assets
1 |
-
|
-
|
-
|
-
|
2,167
|
-918.6
|
3,440
|
3,274
|
Book Value Per Share
|
-
|
-
|
-
|
20.30
|
-
|
-
|
-
|
-
|
Cash Flow per Share
2 |
-
|
-
|
-
|
3.090
|
3.680
|
3.460
|
3.510
|
3.590
|
Capex
1 |
-
|
-
|
-
|
-
|
56
|
51.5
|
78.6
|
184
|
Capex / Sales
|
-
|
-
|
-
|
-
|
20.18%
|
19.5%
|
29.64%
|
64.31%
|
Announcement Date
|
2/18/20
|
2/16/21
|
2/15/22
|
2/21/23
|
2/20/24
|
-
|
-
|
-
|
Last Close Price
36.11
USD Average target price
37.14
USD Spread / Average Target +2.86% Consensus |
1st Jan change
|
Capi.
|
---|
| +4.88% | 927M | | +5.54% | 28.06B | | +8.34% | 25.11B | | +2.55% | 21.43B | | +6.05% | 16.88B | | +1.15% | 15.89B | | -8.40% | 15.26B | | +1.14% | 13.32B | | +3.42% | 13.04B | | -9.13% | 11.95B |
Residential REITs
|