Real-time Estimate
Cboe BZX
12:12:08 2024-05-23 pm EDT
|
5-day change
|
1st Jan Change
|
46.61
USD
|
-1.31%
|
|
-1.58%
|
-15.83%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
409.6
|
363
|
389.3
|
366.8
|
400.2
|
326
|
-
|
Enterprise Value (EV)
1 |
409.6
|
363
|
389.3
|
366.8
|
400.2
|
326
|
326
|
P/E ratio
|
16.1
x
|
12.9
x
|
11.9
x
|
9.95
x
|
11.5
x
|
10.2
x
|
9.28
x
|
Yield
|
0.36%
|
0.48%
|
0.52%
|
0.55%
|
0.57%
|
0.74%
|
0.85%
|
Capitalization / Revenue
|
5.15
x
|
3.87
x
|
4.05
x
|
3.46
x
|
3.72
x
|
2.99
x
|
2.76
x
|
EV / Revenue
|
5.15
x
|
3.87
x
|
4.05
x
|
3.46
x
|
3.72
x
|
2.99
x
|
2.76
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.63
x
|
1.27
x
|
1.29
x
|
1.38
x
|
1.31
x
|
0.98
x
|
0.87
x
|
Nbr of stocks (in thousands)
|
7,306
|
7,325
|
7,276
|
7,184
|
7,132
|
6,903
|
-
|
Reference price
2 |
56.06
|
49.55
|
53.50
|
51.06
|
56.11
|
47.23
|
47.23
|
Announcement Date
|
1/29/20
|
1/29/21
|
1/28/22
|
1/30/23
|
1/30/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
79.48
|
93.69
|
96.2
|
105.9
|
107.6
|
109.1
|
118.3
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
32.27
|
41.98
|
41.53
|
47.26
|
43.68
|
41.89
|
46.41
|
Operating Margin
|
40.61%
|
44.8%
|
43.17%
|
44.62%
|
40.61%
|
38.4%
|
39.24%
|
Earnings before Tax (EBT)
1 |
30.46
|
34.47
|
40.06
|
44.98
|
42.94
|
39.45
|
43.17
|
Net income
1 |
24.82
|
28.14
|
32.95
|
36.92
|
34.88
|
31.96
|
34.97
|
Net margin
|
31.23%
|
30.04%
|
34.26%
|
34.86%
|
32.43%
|
29.3%
|
29.57%
|
EPS
2 |
3.490
|
3.830
|
4.510
|
5.130
|
4.860
|
4.610
|
5.090
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.2000
|
0.2400
|
0.2800
|
0.2800
|
0.3200
|
0.3500
|
0.4000
|
Announcement Date
|
1/29/20
|
1/29/21
|
1/28/22
|
1/30/23
|
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 |
24.52
|
23.46
|
26.2
|
27.94
|
28.31
|
27.22
|
27.58
|
26.42
|
26.48
|
26.32
|
26.65
|
27.78
|
28.49
|
28.3
|
29.28
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
10.31
|
9.394
|
11.73
|
12.9
|
13.23
|
11.73
|
11.45
|
10.19
|
10.46
|
10.45
|
9.905
|
10.85
|
11.37
|
10.51
|
11.34
|
Operating Margin
|
42.04%
|
40.05%
|
44.78%
|
46.16%
|
46.73%
|
43.1%
|
41.51%
|
38.57%
|
39.49%
|
39.7%
|
37.17%
|
39.06%
|
39.92%
|
37.14%
|
38.75%
|
Earnings before Tax (EBT)
1 |
10.28
|
8.918
|
11.29
|
12.31
|
12.46
|
11.76
|
11.08
|
9.891
|
10.21
|
10.12
|
9.241
|
10.12
|
10.63
|
9.72
|
10.54
|
Net income
1 |
8.51
|
7.392
|
9.147
|
10.19
|
10.19
|
9.598
|
8.968
|
8.021
|
8.292
|
8.188
|
7.486
|
8.195
|
8.612
|
7.873
|
8.537
|
Net margin
|
34.7%
|
31.51%
|
34.91%
|
36.46%
|
35.99%
|
35.26%
|
32.52%
|
30.36%
|
31.31%
|
31.11%
|
28.09%
|
29.5%
|
30.23%
|
27.82%
|
29.16%
|
EPS
2 |
1.170
|
1.030
|
1.270
|
1.420
|
1.420
|
1.330
|
1.250
|
1.120
|
1.160
|
1.160
|
1.080
|
1.190
|
1.250
|
1.140
|
1.240
|
Dividend per Share
2 |
0.0700
|
0.0700
|
0.0700
|
0.0700
|
0.0700
|
0.0800
|
0.0800
|
0.0800
|
0.0800
|
-
|
0.0900
|
0.0900
|
0.0900
|
0.1000
|
0.1000
|
Announcement Date
|
1/28/22
|
4/29/22
|
7/29/22
|
10/28/22
|
1/30/23
|
4/28/23
|
7/28/23
|
10/30/23
|
1/30/24
|
4/25/24
|
-
|
-
|
-
|
-
|
-
|
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)
|
10.9%
|
10.4%
|
11.2%
|
14%
|
12.4%
|
10.2%
|
10%
|
ROA (Net income/ Total Assets)
|
1.3%
|
1.22%
|
1.13%
|
1.18%
|
1.15%
|
1.02%
|
1.1%
|
Assets
1 |
1,910
|
2,307
|
2,916
|
3,128
|
3,033
|
3,133
|
3,179
|
Book Value Per Share
2 |
34.50
|
39.00
|
41.50
|
37.00
|
42.90
|
48.00
|
54.40
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/29/20
|
1/29/21
|
1/28/22
|
1/30/23
|
1/30/24
|
-
|
-
|
Last Close Price
47.23
USD Average target price
61
USD Spread / Average Target +29.16% Consensus |
1st Jan change
|
Capi.
|
---|
| -15.83% | 326M | | +16.47% | 569B | | +8.80% | 163B | | +17.76% | 311B | | +23.04% | 258B | | +22.40% | 212B | | +25.81% | 191B | | +31.21% | 174B | | +8.03% | 150B | | +7.99% | 135B |
Other Banks
|