Market Closed -
Nyse
04:00:02 2024-04-26 pm EDT
|
5-day change
|
1st Jan Change
|
53.18
USD
|
-15.44%
|
|
-15.13%
|
-15.06%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,328
|
4,787
|
7,367
|
5,692
|
6,127
|
5,091
|
-
|
-
|
Enterprise Value (EV)
1 |
6,844
|
8,166
|
10,054
|
8,458
|
6,127
|
7,710
|
7,662
|
7,529
|
P/E ratio
|
21.7
x
|
-36.1
x
|
16.1
x
|
9.29
x
|
10.2
x
|
8.64
x
|
8
x
|
7.84
x
|
Yield
|
0.9%
|
-
|
-
|
1.1%
|
-
|
1.26%
|
1.26%
|
1.28%
|
Capitalization / Revenue
|
1
x
|
2.2
x
|
2.19
x
|
1.6
x
|
1.64
x
|
1.37
x
|
1.35
x
|
1.32
x
|
EV / Revenue
|
2.06
x
|
3.75
x
|
2.98
x
|
2.38
x
|
1.64
x
|
2.07
x
|
2.03
x
|
1.95
x
|
EV / EBITDA
|
8.57
x
|
16.1
x
|
7.97
x
|
6.59
x
|
4.76
x
|
6.4
x
|
6.25
x
|
6.01
x
|
EV / FCF
|
18.4
x
|
71.6
x
|
12.4
x
|
12
x
|
-
|
15.2
x
|
13.5
x
|
12.6
x
|
FCF Yield
|
5.45%
|
1.4%
|
8.07%
|
8.36%
|
-
|
6.59%
|
7.42%
|
7.94%
|
Price to Book
|
2.64
x
|
4.26
x
|
4.85
x
|
3.52
x
|
-
|
2.55
x
|
2.14
x
|
1.52
x
|
Nbr of stocks (in thousands)
|
111,165
|
111,540
|
112,346
|
104,375
|
97,862
|
95,731
|
-
|
-
|
Reference price
2 |
29.94
|
42.92
|
65.57
|
54.53
|
62.61
|
53.18
|
53.18
|
53.18
|
Announcement Date
|
2/20/20
|
2/16/21
|
2/3/22
|
2/2/23
|
2/8/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,326
|
2,178
|
3,370
|
3,555
|
3,738
|
3,717
|
3,774
|
3,853
|
EBITDA
1 |
799
|
508
|
1,261
|
1,284
|
1,286
|
1,205
|
1,225
|
1,253
|
EBIT
1 |
472.6
|
189
|
900.1
|
981.2
|
901.8
|
915.6
|
929.1
|
947.7
|
Operating Margin
|
14.21%
|
8.67%
|
26.71%
|
27.6%
|
24.12%
|
24.63%
|
24.62%
|
24.59%
|
Earnings before Tax (EBT)
1 |
202.1
|
-171
|
603.9
|
828.8
|
752.9
|
764.1
|
777.8
|
818.4
|
Net income
1 |
157.6
|
-134.7
|
463.8
|
639.4
|
620
|
590.5
|
597.1
|
630
|
Net margin
|
4.74%
|
-6.18%
|
13.76%
|
17.98%
|
16.58%
|
15.88%
|
15.82%
|
16.35%
|
EPS
2 |
1.380
|
-1.190
|
4.070
|
5.870
|
6.120
|
6.153
|
6.645
|
6.785
|
Free Cash Flow
1 |
372.9
|
114
|
811
|
707
|
-
|
508.1
|
568.8
|
597.5
|
FCF margin
|
11.21%
|
5.23%
|
24.07%
|
19.88%
|
-
|
13.67%
|
15.07%
|
15.51%
|
FCF Conversion (EBITDA)
|
46.67%
|
22.44%
|
64.3%
|
55.06%
|
-
|
42.18%
|
46.43%
|
47.68%
|
FCF Conversion (Net income)
|
236.54%
|
-
|
174.83%
|
110.57%
|
-
|
86.06%
|
95.26%
|
94.83%
|
Dividend per Share
2 |
0.2700
|
-
|
-
|
0.6000
|
-
|
0.6699
|
0.6700
|
0.6800
|
Announcement Date
|
2/20/20
|
2/16/21
|
2/3/22
|
2/2/23
|
2/8/24
|
-
|
-
|
-
|
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 |
843.1
|
879.8
|
860.7
|
894.4
|
877.3
|
922.9
|
964
|
917
|
903.2
|
954.4
|
960.5
|
908.7
|
898.2
|
951.9
|
991.2
|
EBITDA
1 |
314.4
|
321
|
312.5
|
327.2
|
310.9
|
333.3
|
340.3
|
324.3
|
293.6
|
328.2
|
303.3
|
301.2
|
284.9
|
315.3
|
316.6
|
EBIT
1 |
223.1
|
216.9
|
251.1
|
245.1
|
237.5
|
247.6
|
284.9
|
244
|
217.9
|
155.1
|
219.4
|
230.5
|
213.2
|
242.7
|
245.7
|
Operating Margin
|
26.47%
|
24.65%
|
29.17%
|
27.4%
|
27.07%
|
26.83%
|
29.55%
|
26.61%
|
24.12%
|
16.25%
|
22.84%
|
25.36%
|
23.74%
|
25.49%
|
24.79%
|
Earnings before Tax (EBT)
1 |
178.3
|
145.3
|
210.8
|
188.8
|
203.4
|
225.8
|
259.1
|
203.5
|
177.1
|
113.2
|
177.5
|
191.3
|
174.6
|
204.8
|
206.8
|
Net income
1 |
138.2
|
109.8
|
162.9
|
146.8
|
157
|
172.7
|
199.7
|
192.5
|
135.2
|
92.6
|
136.5
|
147.7
|
134.1
|
158
|
158.7
|
Net margin
|
16.39%
|
12.48%
|
18.93%
|
16.41%
|
17.9%
|
18.71%
|
20.72%
|
20.99%
|
14.97%
|
9.7%
|
14.21%
|
16.26%
|
14.93%
|
16.59%
|
16.01%
|
EPS
2 |
1.210
|
0.9600
|
1.450
|
1.330
|
1.460
|
1.630
|
1.930
|
1.890
|
1.340
|
0.9400
|
1.400
|
1.524
|
1.412
|
1.683
|
1.690
|
Dividend per Share
2 |
-
|
-
|
0.1500
|
0.1500
|
0.1500
|
0.1500
|
0.1600
|
0.1600
|
0.1600
|
0.1600
|
0.1575
|
0.1700
|
0.1675
|
0.1700
|
0.1700
|
Announcement Date
|
10/26/21
|
2/3/22
|
4/26/22
|
7/26/22
|
10/25/22
|
2/2/23
|
4/25/23
|
7/27/23
|
10/24/23
|
2/8/24
|
4/25/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
3,516
|
3,378
|
2,687
|
2,766
|
-
|
2,619
|
2,571
|
2,438
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
4.401
x
|
6.65
x
|
2.13
x
|
2.154
x
|
-
|
2.174
x
|
2.098
x
|
1.946
x
|
Free Cash Flow
1 |
373
|
114
|
811
|
707
|
-
|
508
|
569
|
598
|
ROE (net income / shareholders' equity)
|
16.9%
|
-1.47%
|
43.9%
|
40.9%
|
-
|
32.1%
|
28.9%
|
23.4%
|
ROA (Net income/ Total Assets)
|
3.28%
|
-0.27%
|
9.14%
|
10.2%
|
-
|
13.2%
|
12.6%
|
-
|
Assets
1 |
4,803
|
50,696
|
5,075
|
6,268
|
-
|
4,485
|
4,740
|
-
|
Book Value Per Share
2 |
11.30
|
10.10
|
13.50
|
15.50
|
-
|
20.80
|
24.80
|
35.10
|
Cash Flow per Share
2 |
5.090
|
2.550
|
8.860
|
8.950
|
-
|
6.760
|
9.030
|
-
|
Capex
1 |
208
|
175
|
199
|
269
|
-
|
431
|
383
|
349
|
Capex / Sales
|
6.24%
|
8.03%
|
5.92%
|
7.57%
|
-
|
11.59%
|
10.16%
|
9.06%
|
Announcement Date
|
2/20/20
|
2/16/21
|
2/3/22
|
2/2/23
|
2/8/24
|
-
|
-
|
-
|
Last Close Price
53.18
USD Average target price
73.37
USD Spread / Average Target +37.97% Consensus |
1st Jan change
|
Capi.
|
---|
| -15.06% | 5.09B | | +7.14% | 33.01B | | +5.10% | 24.32B | | -18.63% | 19.87B | | -18.07% | 19.35B | | -1.52% | 16.62B | | -4.07% | 9.51B | | -21.91% | 7.92B | | +0.41% | 7.05B | | +6.70% | 7.13B |
Other Casinos & Gaming
|