End-of-day quote
Nyse
|
- USD
|
-
|
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,112
|
966.3
|
2,415
|
924.7
|
958.3
|
900.1
|
-
|
-
|
Enterprise Value (EV)
1 |
1,497
|
966.3
|
2,415
|
924.7
|
-327
|
-356.1
|
-1,808
|
-4,714
|
P/E ratio
|
-36.1
x
|
-4.02
x
|
134
x
|
5.09
x
|
24.3
x
|
36.9
x
|
11
x
|
11
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
1.47
x
|
3.07
x
|
2.95
x
|
0.78
x
|
1.11
x
|
1.26
x
|
1.01
x
|
0.95
x
|
EV / Revenue
|
1.97
x
|
3.07
x
|
2.95
x
|
0.78
x
|
-0.38
x
|
-0.5
x
|
-2.03
x
|
-4.96
x
|
EV / EBITDA
|
11,104,067
x
|
-35,462,948
x
|
16,925,339
x
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
0.27
x
|
-1.7
x
|
-6.46
x
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
366%
|
-58.7%
|
-15.5%
|
-
|
Price to Book
|
1.24
x
|
1.14
x
|
2.88
x
|
0.81
x
|
0.77
x
|
0.7
x
|
0.66
x
|
0.66
x
|
Nbr of stocks (in thousands)
|
88,133
|
91,502
|
99,869
|
105,081
|
109,649
|
111,120
|
-
|
-
|
Reference price
2 |
12.62
|
10.56
|
24.18
|
8.800
|
8.740
|
8.100
|
8.100
|
8.100
|
Announcement Date
|
2/18/20
|
3/10/21
|
1/26/22
|
1/25/23
|
1/30/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
758.6
|
314.7
|
818.6
|
1,187
|
864.6
|
716.4
|
891
|
949.8
|
EBITDA
|
134.8
|
-27.25
|
142.7
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
79.12
|
-73.99
|
157.2
|
420.4
|
298.2
|
197.2
|
320.1
|
324
|
Operating Margin
|
10.43%
|
-23.51%
|
19.21%
|
35.41%
|
34.49%
|
27.52%
|
35.92%
|
34.11%
|
Earnings before Tax (EBT)
1 |
-30.89
|
-187.6
|
18.44
|
153
|
54.62
|
32.31
|
112.3
|
118
|
Net income
1 |
-30.74
|
-187.5
|
18.58
|
289.7
|
38.94
|
23.97
|
83.7
|
86.46
|
Net margin
|
-4.05%
|
-59.59%
|
2.27%
|
24.4%
|
4.5%
|
3.35%
|
9.39%
|
9.1%
|
EPS
2 |
-0.3500
|
-2.630
|
0.1800
|
1.730
|
0.3600
|
0.2196
|
0.7371
|
0.7361
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-1,196
|
209
|
280
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-138.34%
|
29.18%
|
31.42%
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
871.95%
|
334.54%
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/18/20
|
3/10/21
|
1/26/22
|
1/25/23
|
1/30/24
|
-
|
-
|
-
|
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 |
246.2
|
262.2
|
289.5
|
330.1
|
304.9
|
262.7
|
245.7
|
232.5
|
200.8
|
185.6
|
173.8
|
175.2
|
180
|
186.7
|
211.5
|
EBITDA
|
-
|
74.78
|
102
|
60.66
|
46.64
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
-
|
74.02
|
98.33
|
120.7
|
118.7
|
82.66
|
88.39
|
81.39
|
72.81
|
55.59
|
39.91
|
43.5
|
52.75
|
61.1
|
66.85
|
Operating Margin
|
-
|
28.23%
|
33.96%
|
36.56%
|
38.93%
|
31.47%
|
35.97%
|
35.01%
|
36.25%
|
29.95%
|
22.96%
|
24.83%
|
29.31%
|
32.72%
|
31.6%
|
Earnings before Tax (EBT)
1 |
29.87
|
28.87
|
45.82
|
50.11
|
35.96
|
21.15
|
17.8
|
14.8
|
8.335
|
13.68
|
5.3
|
5.679
|
8.628
|
14.3
|
20.68
|
Net income
1 |
27.18
|
29.11
|
40.84
|
182.1
|
43.2
|
23.59
|
13.67
|
10.11
|
5.008
|
10.16
|
3.907
|
4.276
|
6.331
|
10.41
|
15.4
|
Net margin
|
11.04%
|
11.1%
|
14.1%
|
55.16%
|
14.17%
|
8.98%
|
5.56%
|
4.35%
|
2.49%
|
5.47%
|
2.25%
|
2.44%
|
3.52%
|
5.57%
|
7.28%
|
EPS
2 |
0.2600
|
0.2700
|
0.3900
|
1.730
|
0.4100
|
0.2200
|
0.1300
|
0.0900
|
0.0500
|
0.0900
|
0.0327
|
0.0377
|
0.0533
|
0.0936
|
0.1217
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/27/21
|
1/26/22
|
5/4/22
|
7/27/22
|
10/26/22
|
1/25/23
|
4/26/23
|
7/26/23
|
10/25/23
|
1/30/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
384
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
1,285
|
1,256
|
2,708
|
5,615
|
Leverage (Debt/EBITDA)
|
2.851
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-1,196
|
209
|
280
|
-
|
ROE (net income / shareholders' equity)
|
0.25%
|
-17.1%
|
2.36%
|
28.8%
|
3.22%
|
1.84%
|
6.35%
|
6.18%
|
ROA (Net income/ Total Assets)
|
0.06%
|
-5.72%
|
0.55%
|
4.5%
|
0.46%
|
0.29%
|
0.9%
|
0.84%
|
Assets
1 |
-47,889
|
3,279
|
3,378
|
6,440
|
8,403
|
8,371
|
9,345
|
10,305
|
Book Value Per Share
2 |
10.10
|
9.290
|
8.410
|
10.90
|
11.30
|
11.50
|
12.20
|
12.20
|
Cash Flow per Share
|
-3.100
|
4.620
|
2.350
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
50.7
|
31.1
|
34.4
|
-
|
59.5
|
68
|
68
|
-
|
Capex / Sales
|
6.68%
|
9.9%
|
4.2%
|
-
|
6.88%
|
9.49%
|
7.63%
|
-
|
Announcement Date
|
2/18/20
|
3/10/21
|
1/26/22
|
1/25/23
|
1/30/24
|
-
|
-
|
-
|
Average target price
10.31
USD Spread / Average Target +27.23% Consensus |
1st Jan change
|
Capi.
|
---|
| -8.14% | 49.88B | | -5.25% | 30.53B | | +63.88% | 29.08B | | +20.03% | 23.38B | | +16.97% | 17.94B | | -6.99% | 11.81B | | +21.92% | 11.27B | | -20.90% | 8.31B | | +14.34% | 8.13B |
Other Consumer Lending
|