Market Closed -
Nyse
04:00:02 2024-04-26 pm EDT
|
5-day change
|
1st Jan Change
|
33.93
USD
|
+0.12%
|
|
-2.33%
|
+13.29%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,101
|
1,753
|
1,928
|
1,698
|
2,224
|
2,524
|
-
|
-
|
Enterprise Value (EV)
1 |
2,101
|
1,753
|
1,928
|
1,698
|
2,224
|
2,524
|
2,524
|
2,524
|
P/E ratio
|
-2,902
x
|
-
|
74.9
x
|
16.4
x
|
18.2
x
|
14.3
x
|
13.5
x
|
13.1
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
7.32
x
|
5.91
x
|
5.1
x
|
3.72
x
|
4.06
x
|
4.15
x
|
3.87
x
|
3.66
x
|
EV / Revenue
|
7.32
x
|
5.91
x
|
5.1
x
|
3.72
x
|
4.06
x
|
4.15
x
|
3.87
x
|
3.66
x
|
EV / EBITDA
|
19.1
x
|
15.2
x
|
12.3
x
|
8.51
x
|
8.92
x
|
8.62
x
|
8.05
x
|
7.65
x
|
EV / FCF
|
28.4
x
|
22.1
x
|
18.1
x
|
16.8
x
|
17.1
x
|
16.1
x
|
14.3
x
|
13.6
x
|
FCF Yield
|
3.52%
|
4.52%
|
5.53%
|
5.96%
|
5.86%
|
6.22%
|
6.97%
|
7.37%
|
Price to Book
|
2.45
x
|
1.94
x
|
1.91
x
|
1.51
x
|
1.76
x
|
1.84
x
|
1.66
x
|
-
|
Nbr of stocks (in thousands)
|
72,400
|
72,449
|
73,551
|
73,847
|
74,265
|
74,399
|
-
|
-
|
Reference price
2 |
29.02
|
24.20
|
26.21
|
23.00
|
29.95
|
33.93
|
33.93
|
33.93
|
Announcement Date
|
2/26/20
|
2/11/21
|
2/15/22
|
2/22/23
|
2/21/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
286.9
|
296.7
|
378
|
456
|
547.3
|
608.5
|
651.9
|
689
|
EBITDA
1 |
109.9
|
115
|
157.2
|
199.7
|
249.5
|
292.8
|
313.8
|
330
|
EBIT
1 |
79.53
|
79.92
|
119.3
|
175.5
|
222.6
|
266.9
|
281.5
|
306
|
Operating Margin
|
27.72%
|
26.94%
|
31.55%
|
38.49%
|
40.68%
|
43.87%
|
43.18%
|
44.41%
|
Earnings before Tax (EBT)
|
14.9
|
0.231
|
44.99
|
136.8
|
-
|
-
|
-
|
-
|
Net income
1 |
-0.42
|
-7.812
|
25.67
|
103.3
|
123.1
|
178.4
|
191.2
|
202
|
Net margin
|
-0.15%
|
-2.63%
|
6.79%
|
22.64%
|
22.49%
|
29.32%
|
29.33%
|
29.32%
|
EPS
2 |
-0.0100
|
-
|
0.3500
|
1.400
|
1.650
|
2.375
|
2.515
|
2.590
|
Free Cash Flow
1 |
73.98
|
79.24
|
106.5
|
101.2
|
130.3
|
157
|
176
|
186
|
FCF margin
|
25.78%
|
26.71%
|
28.18%
|
22.2%
|
23.82%
|
25.8%
|
27%
|
27%
|
FCF Conversion (EBITDA)
|
67.32%
|
68.88%
|
67.78%
|
50.71%
|
52.25%
|
53.62%
|
56.1%
|
56.36%
|
FCF Conversion (Net income)
|
-
|
-
|
415.06%
|
98.05%
|
105.87%
|
87.98%
|
92.05%
|
92.08%
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/26/20
|
2/11/21
|
2/15/22
|
2/22/23
|
2/21/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
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
|
---|
Net sales
1 |
101.5
|
103
|
106.2
|
110.3
|
116
|
123.5
|
132.6
|
135.9
|
138.9
|
137.4
|
143.9
|
151.1
|
154
|
157
|
158
|
EBITDA
1 |
44.76
|
38.31
|
44.5
|
49.63
|
52.66
|
52.88
|
58.79
|
60.4
|
66.46
|
63.83
|
65.3
|
73.2
|
76.9
|
77.9
|
73.55
|
EBIT
1 |
34.11
|
30.23
|
37.03
|
41.92
|
44.7
|
46.68
|
52.53
|
51.71
|
57.49
|
56.54
|
60.74
|
64.63
|
69
|
71.5
|
68
|
Operating Margin
|
33.62%
|
29.35%
|
34.86%
|
38.01%
|
38.52%
|
37.81%
|
39.63%
|
38.06%
|
41.38%
|
41.14%
|
42.21%
|
42.78%
|
44.81%
|
45.54%
|
43.04%
|
Earnings before Tax (EBT)
|
21.71
|
20.23
|
29.37
|
33.33
|
37.4
|
36.65
|
23.94
|
44.53
|
53.16
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
12.25
|
12.35
|
22.22
|
25.34
|
30.11
|
25.59
|
17.22
|
32.88
|
38.38
|
34.64
|
38.55
|
44.4
|
47.05
|
48
|
-
|
Net margin
|
12.07%
|
11.99%
|
20.92%
|
22.97%
|
25.95%
|
20.73%
|
12.99%
|
24.19%
|
27.63%
|
25.2%
|
26.79%
|
29.39%
|
30.55%
|
30.57%
|
-
|
EPS
2 |
0.1700
|
0.1700
|
0.3000
|
0.3400
|
0.4100
|
0.3500
|
0.2300
|
0.4400
|
0.5100
|
0.4600
|
0.5150
|
0.5950
|
0.6250
|
0.6350
|
0.5900
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/9/21
|
2/15/22
|
4/28/22
|
8/3/22
|
11/1/22
|
2/22/23
|
5/3/23
|
8/2/23
|
11/6/23
|
2/21/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
74
|
79.2
|
107
|
101
|
130
|
157
|
176
|
186
|
ROE (net income / shareholders' equity)
|
8.49%
|
8.3%
|
10.8%
|
12.2%
|
-
|
-
|
-
|
-
|
ROA (Net income/ Total Assets)
|
5.66%
|
6.07%
|
7.91%
|
9.04%
|
-
|
-
|
-
|
-
|
Assets
1 |
-7.42
|
-128.8
|
324.5
|
1,142
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
11.90
|
12.50
|
13.70
|
15.30
|
17.00
|
18.50
|
20.50
|
-
|
Cash Flow per Share
|
0.8300
|
1.140
|
1.780
|
1.900
|
-
|
-
|
-
|
-
|
Capex
1 |
22.5
|
26.2
|
33.1
|
39.1
|
44.3
|
75
|
71
|
76
|
Capex / Sales
|
7.84%
|
8.82%
|
8.77%
|
8.56%
|
8.1%
|
12.32%
|
10.89%
|
11.03%
|
Announcement Date
|
2/26/20
|
2/11/21
|
2/15/22
|
2/22/23
|
2/21/24
|
-
|
-
|
-
|
Last Close Price
33.93
USD Average target price
38.13
USD Spread / Average Target +12.39% Consensus |
1st Jan change
|
Capi.
|
---|
| +13.29% | 2.52B | | +4.75% | 8.74B | | +13.83% | 3.48B | | -36.31% | 2.96B | | +14.51% | 2.39B | | +42.63% | 2.17B | | +17.41% | 1.49B | | +12.44% | 1.49B | | +9.13% | 1.42B | | 0.00% | 1.02B |
Wealth Management
|