Market Closed -
Nasdaq
04:00:00 2024-04-26 pm EDT
|
5-day change
|
1st Jan Change
|
150.1
USD
|
-0.51%
|
|
-0.14%
|
-29.59%
|
Fiscal Period: February |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
6,327
|
10,180
|
9,356
|
11,087
|
9,996
|
8,290
|
-
|
-
|
Enterprise Value (EV)
1 |
6,065
|
9,912
|
9,291
|
10,754
|
9,816
|
8,007
|
7,891
|
7,719
|
P/E ratio
|
36.4
x
|
82.8
x
|
33.7
x
|
42.6
x
|
33.5
x
|
24.9
x
|
20.8
x
|
17.2
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
3.43
x
|
5.19
x
|
3.28
x
|
3.6
x
|
2.81
x
|
2.05
x
|
1.76
x
|
1.51
x
|
EV / Revenue
|
3.28
x
|
5.05
x
|
3.26
x
|
3.5
x
|
2.76
x
|
1.98
x
|
1.68
x
|
1.41
x
|
EV / EBITDA
|
22.3
x
|
44.2
x
|
20
x
|
23.9
x
|
19
x
|
13.6
x
|
11.3
x
|
9.24
x
|
EV / FCF
|
-240
x
|
59.8
x
|
234
x
|
171
x
|
59.6
x
|
65.3
x
|
37.4
x
|
19.5
x
|
FCF Yield
|
-0.42%
|
1.67%
|
0.43%
|
0.59%
|
1.68%
|
1.53%
|
2.67%
|
5.14%
|
Price to Book
|
8.35
x
|
11.6
x
|
8.3
x
|
-
|
-
|
4.69
x
|
3.8
x
|
3.24
x
|
Nbr of stocks (in thousands)
|
55,673
|
55,872
|
56,025
|
55,514
|
55,193
|
55,235
|
-
|
-
|
Reference price
2 |
113.6
|
182.2
|
167.0
|
199.7
|
181.1
|
150.1
|
150.1
|
150.1
|
Announcement Date
|
3/18/20
|
3/17/21
|
3/30/22
|
3/15/23
|
3/20/24
|
-
|
-
|
-
|
Fiscal Period: February |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
1,847
|
1,962
|
2,848
|
3,076
|
3,559
|
4,045
|
4,697
|
5,486
|
EBITDA
1 |
272.3
|
224.1
|
464.7
|
450.7
|
516.3
|
587.8
|
696.3
|
835.7
|
EBIT
1 |
217.3
|
154.8
|
379.9
|
345
|
385.6
|
431.8
|
518.3
|
626.8
|
Operating Margin
|
11.77%
|
7.89%
|
13.34%
|
11.22%
|
10.83%
|
10.67%
|
11.03%
|
11.43%
|
Earnings before Tax (EBT)
1 |
221.6
|
153.1
|
366.7
|
347.5
|
401.1
|
448.7
|
535.9
|
647.1
|
Net income
1 |
175.1
|
123.4
|
278.8
|
261.5
|
301.1
|
337.1
|
400.4
|
481
|
Net margin
|
9.48%
|
6.29%
|
9.79%
|
8.5%
|
8.46%
|
8.33%
|
8.52%
|
8.77%
|
EPS
2 |
3.120
|
2.200
|
4.950
|
4.690
|
5.410
|
6.024
|
7.203
|
8.741
|
Free Cash Flow
1 |
-25.27
|
165.8
|
39.74
|
62.97
|
164.6
|
122.7
|
211
|
396.5
|
FCF margin
|
-1.37%
|
8.45%
|
1.4%
|
2.05%
|
4.62%
|
3.03%
|
4.49%
|
7.23%
|
FCF Conversion (EBITDA)
|
-
|
73.96%
|
8.55%
|
13.97%
|
31.87%
|
20.87%
|
30.29%
|
47.44%
|
FCF Conversion (Net income)
|
-
|
134.38%
|
14.26%
|
24.08%
|
54.65%
|
36.39%
|
52.69%
|
82.43%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/18/20
|
3/17/21
|
3/30/22
|
3/15/23
|
3/20/24
|
-
|
-
|
-
|
Fiscal Period: February |
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
2026 Q1
|
---|
Net sales
1 |
607.6
|
996.3
|
639.6
|
668.9
|
645
|
1,123
|
726.2
|
759
|
736.4
|
1,338
|
838.4
|
887.5
|
858.2
|
1,460
|
950.8
|
EBITDA
1 |
65.57
|
209.8
|
66.31
|
81.15
|
48.51
|
254.7
|
71.6
|
89.48
|
49.71
|
305.5
|
79.36
|
108.5
|
69.7
|
329.8
|
94.26
|
EBIT
1 |
42.45
|
187.6
|
42.33
|
56.01
|
20.93
|
225.8
|
42.41
|
58.59
|
16.12
|
268.4
|
42.86
|
69.89
|
31.37
|
287.6
|
53.7
|
Operating Margin
|
6.99%
|
18.83%
|
6.62%
|
8.37%
|
3.25%
|
20.11%
|
5.84%
|
7.72%
|
2.19%
|
20.07%
|
5.11%
|
7.88%
|
3.66%
|
19.7%
|
5.65%
|
Earnings before Tax (EBT)
1 |
31.82
|
187.1
|
42.09
|
56.11
|
21.42
|
227.9
|
46.06
|
62.94
|
19.56
|
272.5
|
47.33
|
74.64
|
34.5
|
292.1
|
58.32
|
Net income
1 |
24.18
|
140.2
|
32.72
|
41.34
|
16.15
|
171.3
|
37.48
|
46.84
|
14.59
|
202.2
|
35.86
|
55.65
|
25.72
|
217.7
|
44.01
|
Net margin
|
3.98%
|
14.07%
|
5.12%
|
6.18%
|
2.5%
|
15.26%
|
5.16%
|
6.17%
|
1.98%
|
15.12%
|
4.28%
|
6.27%
|
3%
|
14.91%
|
4.63%
|
EPS
2 |
0.4300
|
2.490
|
0.5900
|
0.7400
|
0.2900
|
3.070
|
0.6700
|
0.8400
|
0.2600
|
3.650
|
0.6429
|
1.005
|
0.4790
|
3.915
|
0.7987
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
12/1/21
|
3/30/22
|
6/8/22
|
8/31/22
|
11/30/22
|
3/15/23
|
6/1/23
|
8/30/23
|
11/29/23
|
3/20/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: February |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
262
|
269
|
65
|
332
|
180
|
283
|
399
|
570
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-25.3
|
166
|
39.7
|
63
|
165
|
123
|
211
|
397
|
ROE (net income / shareholders' equity)
|
25.5%
|
15%
|
27.9%
|
21.1%
|
20.4%
|
18.9%
|
19.2%
|
20.1%
|
ROA (Net income/ Total Assets)
|
12%
|
5.77%
|
10.7%
|
8.43%
|
8.37%
|
8.16%
|
8.64%
|
9.25%
|
Assets
1 |
1,455
|
2,137
|
2,598
|
3,103
|
3,598
|
4,133
|
4,635
|
5,202
|
Book Value Per Share
2 |
13.60
|
15.80
|
20.10
|
-
|
-
|
32.00
|
39.50
|
46.30
|
Cash Flow per Share
2 |
3.330
|
6.530
|
5.820
|
5.650
|
8.980
|
8.240
|
9.180
|
-
|
Capex
1 |
212
|
200
|
288
|
252
|
335
|
349
|
359
|
390
|
Capex / Sales
|
11.5%
|
10.2%
|
10.12%
|
8.19%
|
9.41%
|
8.62%
|
7.64%
|
7.1%
|
Announcement Date
|
3/18/20
|
3/17/21
|
3/30/22
|
3/15/23
|
3/20/24
|
-
|
-
|
-
|
Last Close Price
150.1
USD Average target price
210.3
USD Spread / Average Target +40.14% Consensus |
1st Jan change
|
Capi.
|
---|
| -29.59% | 8.29B | | +13.64% | 47.97B | | +18.86% | 11.58B | | +15.03% | 6.37B | | -17.07% | 5.54B | | +4.90% | 4.16B | | -0.80% | 2.68B | | -19.25% | 2.8B | | -33.80% | 2.05B | | +0.28% | 1.65B |
Other Department Stores
|