Market Closed -
Nyse
04:00:02 2024-04-26 pm EDT
|
5-day change
|
1st Jan Change
|
23.8
USD
|
+1.54%
|
|
+3.03%
|
+18.70%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,532
|
1,230
|
1,439
|
2,703
|
4,464
|
5,298
|
-
|
-
|
Enterprise Value (EV)
1 |
4,410
|
3,245
|
3,688
|
4,606
|
7,607
|
8,472
|
7,988
|
7,453
|
P/E ratio
|
16.5
x
|
2.98
x
|
-118
x
|
5.49
x
|
6.8
x
|
6.99
x
|
6.65
x
|
7.46
x
|
Yield
|
3.89%
|
25.7%
|
-
|
10%
|
10.8%
|
11.1%
|
13.7%
|
13.1%
|
Capitalization / Revenue
|
4.51
x
|
1.42
x
|
4.03
x
|
3.28
x
|
3.77
x
|
3.4
x
|
3.07
x
|
3.1
x
|
EV / Revenue
|
7.85
x
|
3.74
x
|
10.3
x
|
5.58
x
|
6.43
x
|
5.43
x
|
4.63
x
|
4.35
x
|
EV / EBITDA
|
11.9
x
|
5.02
x
|
23.1
x
|
7.89
x
|
7.78
x
|
6.65
x
|
6.01
x
|
5.55
x
|
EV / FCF
|
49.2
x
|
-27
x
|
-12.3
x
|
93
x
|
-9.81
x
|
25.5
x
|
7.59
x
|
7.45
x
|
FCF Yield
|
2.03%
|
-3.71%
|
-8.14%
|
1.08%
|
-10.2%
|
3.91%
|
13.2%
|
13.4%
|
Price to Book
|
1.68
x
|
0.76
x
|
0.87
x
|
1.15
x
|
1.96
x
|
2.43
x
|
2.27
x
|
2.47
x
|
Nbr of stocks (in thousands)
|
196,894
|
197,692
|
203,531
|
222,623
|
222,623
|
222,623
|
-
|
-
|
Reference price
2 |
12.86
|
6.220
|
7.070
|
12.14
|
20.05
|
23.80
|
23.80
|
23.80
|
Announcement Date
|
2/27/20
|
2/19/21
|
2/17/22
|
2/28/23
|
2/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
561.8
|
868.1
|
356.7
|
824.7
|
1,184
|
1,559
|
1,725
|
1,712
|
EBITDA
1 |
369.2
|
646.6
|
160
|
583.8
|
977.6
|
1,273
|
1,329
|
1,342
|
EBIT
1 |
251.3
|
507.8
|
12.22
|
445.6
|
746.7
|
937
|
1,010
|
1,003
|
Operating Margin
|
44.73%
|
58.5%
|
3.42%
|
54.04%
|
63.08%
|
60.09%
|
58.52%
|
58.62%
|
Earnings before Tax (EBT)
1 |
140.3
|
413
|
-6.515
|
475.9
|
656.6
|
726.4
|
747.2
|
725
|
Net income
1 |
139.9
|
412.9
|
-11.15
|
472.7
|
656.4
|
733.4
|
741.6
|
710.5
|
Net margin
|
24.9%
|
47.56%
|
-3.13%
|
57.32%
|
55.46%
|
47.03%
|
42.98%
|
41.51%
|
EPS
2 |
0.7800
|
2.090
|
-0.0600
|
2.210
|
2.950
|
3.405
|
3.578
|
3.191
|
Free Cash Flow
1 |
89.62
|
-120.3
|
-300.1
|
49.52
|
-775.2
|
331.7
|
1,053
|
1,000
|
FCF margin
|
15.95%
|
-13.85%
|
-84.14%
|
6%
|
-65.5%
|
21.27%
|
61.01%
|
58.42%
|
FCF Conversion (EBITDA)
|
24.27%
|
-
|
-
|
8.48%
|
-
|
26.05%
|
79.2%
|
74.5%
|
FCF Conversion (Net income)
|
64.06%
|
-
|
-
|
10.47%
|
-
|
45.22%
|
141.96%
|
140.75%
|
Dividend per Share
2 |
0.5000
|
1.600
|
-
|
1.220
|
2.170
|
2.645
|
3.266
|
3.127
|
Announcement Date
|
2/27/20
|
2/19/21
|
2/17/22
|
2/28/23
|
2/29/24
|
-
|
-
|
-
|
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 |
68.96
|
100.7
|
103.8
|
159.2
|
208.8
|
352.8
|
338.5
|
512.8
|
232
|
256.9
|
360.4
|
335.1
|
330.9
|
477.7
|
399.4
|
EBITDA
1 |
17.94
|
57.02
|
53.52
|
99.27
|
148.4
|
286.9
|
282.1
|
310.1
|
173
|
198.1
|
308.1
|
267.1
|
269.9
|
370
|
313.8
|
EBIT
1 |
-19.24
|
18.43
|
22.93
|
62.9
|
110.6
|
249.2
|
240.9
|
253
|
114.8
|
138
|
232.7
|
190.3
|
189.5
|
300.2
|
231.8
|
Operating Margin
|
-27.9%
|
18.31%
|
22.09%
|
39.52%
|
52.95%
|
70.63%
|
71.16%
|
49.33%
|
49.45%
|
53.74%
|
64.59%
|
56.8%
|
57.29%
|
62.84%
|
58.04%
|
Earnings before Tax (EBT)
1 |
-33.19
|
24.44
|
31.14
|
47.12
|
154.6
|
243.1
|
199.4
|
230.8
|
107.7
|
118.6
|
188.7
|
115.9
|
114.5
|
221.9
|
195.8
|
Net income
1 |
-33.21
|
19.78
|
31.15
|
47.1
|
154.4
|
240
|
199.6
|
230.7
|
107.7
|
118.4
|
222.2
|
124.8
|
133.4
|
260.4
|
172.9
|
Net margin
|
-48.15%
|
19.65%
|
30.01%
|
29.59%
|
73.93%
|
68.03%
|
58.97%
|
44.99%
|
46.43%
|
46.08%
|
61.66%
|
37.25%
|
40.33%
|
54.51%
|
43.29%
|
EPS
2 |
-0.1700
|
0.1000
|
0.1500
|
0.2300
|
0.6900
|
1.080
|
0.9000
|
1.040
|
0.4800
|
0.5300
|
1.036
|
0.6851
|
0.8009
|
1.381
|
0.5700
|
Dividend per Share
2 |
-
|
-
|
-
|
0.1500
|
-
|
0.7700
|
0.7000
|
0.8000
|
0.3000
|
0.3700
|
0.6250
|
0.5357
|
0.6766
|
1.406
|
-
|
Announcement Date
|
11/29/21
|
2/17/22
|
5/24/22
|
8/25/22
|
11/30/22
|
2/28/23
|
5/31/23
|
8/24/23
|
11/30/23
|
2/29/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,878
|
2,015
|
2,249
|
1,903
|
3,143
|
3,173
|
2,690
|
2,154
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
5.087
x
|
3.116
x
|
14.06
x
|
3.259
x
|
3.215
x
|
2.492
x
|
2.024
x
|
1.605
x
|
Free Cash Flow
1 |
89.6
|
-120
|
-300
|
49.5
|
-775
|
332
|
1,053
|
1,000
|
ROE (net income / shareholders' equity)
|
10.5%
|
26.4%
|
-0.68%
|
24.2%
|
28.9%
|
30.5%
|
31.1%
|
26.1%
|
ROA (Net income/ Total Assets)
|
4.13%
|
10.8%
|
-0.28%
|
10.7%
|
12.3%
|
11.1%
|
10.2%
|
9.96%
|
Assets
1 |
3,386
|
3,808
|
4,018
|
4,438
|
5,326
|
6,593
|
7,304
|
7,135
|
Book Value Per Share
2 |
7.670
|
8.150
|
8.120
|
10.60
|
10.20
|
9.800
|
10.50
|
9.640
|
Cash Flow per Share
2 |
1.560
|
3.050
|
0.3200
|
1.800
|
3.850
|
4.230
|
4.040
|
-
|
Capex
1 |
196
|
724
|
462
|
336
|
1,631
|
899
|
21.5
|
24
|
Capex / Sales
|
34.88%
|
83.44%
|
129.64%
|
40.72%
|
137.84%
|
57.62%
|
1.25%
|
1.4%
|
Announcement Date
|
2/27/20
|
2/19/21
|
2/17/22
|
2/28/23
|
2/29/24
|
-
|
-
|
-
|
Last Close Price
23.8
USD Average target price
28.37
USD Spread / Average Target +19.18% Consensus |
1st Jan change
|
Capi.
|
---|
| +18.70% | 5.3B | | +20.49% | 9.03B | | +19.69% | 3.63B | | +21.22% | 2.7B | | +36.43% | 2.53B | | +17.33% | 1.86B | | +2.31% | 1.85B | | -4.76% | 1.7B | | -10.01% | 1.41B | | +49.36% | 1.21B |
Sea-Borne Tankers
|