Real-time Estimate
Cboe BZX
09:36:20 2024-04-30 am EDT
|
5-day change
|
1st Jan Change
|
54.23
USD
|
+2.03%
|
|
-0.23%
|
+85.19%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
173,775
|
145,476
|
182,978
|
357,403
|
1,682,167
|
3,641,234
|
-
|
-
|
Enterprise Value (EV)
1 |
173,775
|
145,476
|
182,978
|
357,403
|
1,682,167
|
3,641,234
|
3,641,234
|
3,641,234
|
P/E ratio
|
4.29
x
|
4.8
x
|
6.78
x
|
8.34
x
|
-
|
11.1
x
|
9.46
x
|
6.73
x
|
Yield
|
7.31%
|
6.88%
|
5.37%
|
-
|
-
|
2.34%
|
7.79%
|
-
|
Capitalization / Revenue
|
2
x
|
1.22
x
|
1.11
x
|
0.96
x
|
1.6
x
|
1.4
x
|
0.94
x
|
0.72
x
|
EV / Revenue
|
2
x
|
1.22
x
|
1.11
x
|
0.96
x
|
1.6
x
|
1.4
x
|
0.94
x
|
0.72
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.65
x
|
0.98
x
|
0.77
x
|
0.7
x
|
-
|
2.1
x
|
1.08
x
|
-
|
Nbr of stocks (in thousands)
|
639,398
|
639,413
|
639,413
|
639,413
|
639,413
|
639,413
|
-
|
-
|
Reference price
2 |
273.6
|
227.3
|
287.6
|
561.1
|
2,670
|
5,789
|
5,789
|
5,789
|
Announcement Date
|
2/19/20
|
3/10/21
|
2/23/22
|
2/24/23
|
2/28/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
87,062
|
118,942
|
164,451
|
373,314
|
1,050,118
|
2,592,343
|
3,872,573
|
5,046,304
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
50,797
|
50,512
|
63,555
|
166,277
|
2,069,678
|
2,558,062
|
2,132,216
|
1,534,652
|
Operating Margin
|
58.35%
|
42.47%
|
38.65%
|
44.54%
|
197.09%
|
98.68%
|
55.06%
|
30.41%
|
Earnings before Tax (EBT)
1 |
48,769
|
42,509
|
28,786
|
62,500
|
870,083
|
516,974
|
631,569
|
782,154
|
Net income
1 |
40,800
|
30,300
|
27,122
|
43,039
|
587,304
|
316,470
|
346,068
|
550,246
|
Net margin
|
46.86%
|
25.47%
|
16.49%
|
11.53%
|
55.93%
|
12.21%
|
8.94%
|
10.9%
|
EPS
2 |
63.85
|
47.36
|
42.42
|
67.31
|
-
|
523.4
|
612.1
|
860.5
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
20.00
|
15.64
|
15.44
|
-
|
-
|
135.4
|
450.9
|
-
|
Announcement Date
|
2/19/20
|
3/10/21
|
2/23/22
|
2/24/23
|
2/28/24
|
-
|
-
|
-
|
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
|
---|
Net sales
1 |
37,572
|
44,440
|
52,127
|
65,052
|
77,730
|
100,668
|
-
|
-
|
-
|
239,261
|
837,659
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
20,669
|
18,791
|
24,487
|
28,223
|
31,218
|
47,555
|
-
|
173,082
|
235,012
|
1,058,044
|
843,279
|
548,320
|
428,676
|
466,665
|
Operating Margin
|
55.01%
|
42.28%
|
46.98%
|
43.39%
|
40.16%
|
47.24%
|
-
|
-
|
-
|
442.21%
|
100.67%
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
7,640
|
7,236
|
7,584
|
6,217
|
16,667
|
21,329
|
-
|
-
|
-
|
-
|
224,078
|
-
|
-
|
-
|
Net income
1 |
7,355
|
10,534
|
6,020
|
4,148
|
8,865
|
16,604
|
-
|
-
|
-
|
-
|
157,639
|
-
|
-
|
-
|
Net margin
|
19.58%
|
23.7%
|
11.55%
|
6.38%
|
11.4%
|
16.49%
|
-
|
-
|
-
|
-
|
18.82%
|
-
|
-
|
-
|
EPS
2 |
11.50
|
16.49
|
9.400
|
6.500
|
13.90
|
26.00
|
15.30
|
69.02
|
11.71
|
718.9
|
204.5
|
138.8
|
232.0
|
286.0
|
Dividend per Share
2 |
-
|
15.44
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
184.9
|
-
|
-
|
-
|
Announcement Date
|
11/24/21
|
2/23/22
|
5/23/22
|
8/24/22
|
11/23/22
|
2/24/23
|
5/17/23
|
8/24/23
|
11/22/23
|
2/28/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
59%
|
20.8%
|
12.2%
|
9.7%
|
-
|
26.8%
|
23.5%
|
23.3%
|
ROA (Net income/ Total Assets)
|
10.4%
|
4.4%
|
2.8%
|
2.3%
|
-
|
0.98%
|
0.79%
|
-
|
Assets
1 |
392,308
|
688,636
|
968,643
|
1,871,261
|
-
|
32,292,857
|
43,806,130
|
-
|
Book Value Per Share
2 |
166.0
|
232.0
|
373.0
|
802.0
|
-
|
2,751
|
5,364
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/19/20
|
3/10/21
|
2/23/22
|
2/24/23
|
2/28/24
|
-
|
-
|
-
|
Last Close Price
5,789
ARS Average target price
5,501
ARS Spread / Average Target -4.97% Consensus |
1st Jan change
|
Capi.
|
---|
| +13.63% | 555B | | +11.52% | 295B | | +10.73% | 247B | | +21.50% | 209B | | +18.46% | 172B | | +9.68% | 165B | | +9.92% | 156B | | +0.01% | 139B | | -11.07% | 139B |
Other Banks
|