|
Fiscal Period: December
|
2021 |
2022 |
2023 |
2024 |
2025 |
Capitalization1 |
3 323 | 2 322 | 2 980 | - | - |
Enterprise Value (EV)1 |
5 090 | 2 322 | 4 698 | 4 538 | 4 385 |
P/E ratio |
-4,61x | -1 196x | 50,5x | 29,6x | 20,0x |
Yield |
- | - | - | - | - |
Capitalization / Revenue |
2,52x | 1,27x | 1,33x | 1,18x | 1,08x |
EV / Revenue |
3,86x | 1,27x | 2,10x | 1,80x | 1,58x |
EV / EBITDA |
63,4x | 8,24x | 10,4x | 8,61x | 7,34x |
Enterprise Value (EV) / FCF |
-14,6x | - | - | - | - |
FCF Yield |
-6,86% | - | - | - | - |
Price to Book |
1,59x | - | 1,36x | 1,28x | 1,18x |
Nbr of stocks (in thousands) |
193 060 | 194 189 | 194 792 | - | - |
Reference price (USD) |
17,2 | 12,0 | 15,3 | 15,3 | 15,3 |
Announcement Date |
03/10/2022 | 03/08/2023 | - | - | - |
1 USD in Million |
|
|
Income Statement Evolution (Annual data) |
|
Fiscal Period: December
|
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
Net sales1 |
- | 1 318 | 1 823 | 2 239 | 2 517 | 2 772 |
EBITDA1 |
- | 80,3 | 282 | 454 | 527 | 597 |
Operating profit (EBIT)1 |
- | -495 | 111 | 199 | 258 | 322 |
Operating Margin |
- | -37,6% | 6,07% | 8,90% | 10,2% | 11,6% |
Pre-Tax Profit (EBT)1 |
- | -720 | -2,62 | 77,3 | 142 | 210 |
Net income1 |
-360 | -579 | -1,79 | 60,1 | 107 | 162 |
Net margin |
- | -44,0% | -0,10% | 2,69% | 4,25% | 5,85% |
EPS2 |
-2,48 | -3,73 | -0,01 | 0,30 | 0,52 | 0,77 |
Free Cash Flow |
- | -349 | - | - | - | - |
FCF margin |
- | -26,5% | - | - | - | - |
FCF Conversion |
- | -435% | - | - | - | - |
Dividend per Share2 |
- | - | - | - | - | - |
Announcement Date |
09/13/2021 | 03/10/2022 | 03/08/2023 | - | - | - |
1 USD in Million 2 USD |
|
|
Income Statement Evolution (Quarterly data) |
|
Fiscal Period: December
|
2021 Q4 |
2022 Q1 |
2022 Q2 |
2022 Q3 |
2022 Q4 |
2023 Q1 |
2023 Q2 |
2023 Q3 |
2023 Q4 |
2024 Q1 |
Net sales1 |
361 | 392 | 461 | 496 | 473 | 508 | 569 | 601 | 567 | 588 |
EBITDA1 |
48,0 | 40,6 | 63,1 | 71,0 | 107 | 108 | 111 | 119 | 119 | 117 |
Operating profit (EBIT)1 |
-338 | -10,9 | 20,8 | 55,7 | 45,0 | 45,7 | 47,6 | 52,6 | 53,0 | 56,2 |
Operating Margin |
-93,8% | -2,78% | 4,51% | 11,2% | 9,52% | 9,00% | 8,35% | 8,75% | 9,35% | 9,56% |
Pre-Tax Profit (EBT)1 |
-386 | -40,8 | -6,28 | 28,1 | 16,4 | 14,2 | 16,8 | 25,1 | 19,0 | 25,9 |
Net income1 |
-305 | -38,0 | -2,29 | 24,7 | 13,7 | 11,1 | 13,4 | 17,8 | 17,5 | 18,4 |
Net margin |
-84,5% | -9,68% | -0,50% | 4,98% | 2,90% | 2,19% | 2,35% | 2,96% | 3,08% | 3,13% |
EPS2 |
-1,64 | -0,20 | -0,01 | 0,12 | 0,07 | 0,05 | 0,07 | 0,09 | 0,08 | 0,11 |
Dividend per Share2 |
- | - | - | - | - | - | - | - | - | - |
Announcement Date |
03/10/2022 | 05/11/2022 | 08/10/2022 | 11/09/2022 | 03/08/2023 | - | - | - | - | - |
1 USD in Million 2 USD |
|
|
|
Fiscal Period: December
|
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
Net Debt1 |
- | 1 768 | - | 1 718 | 1 558 | 1 404 |
Net Cash position1 |
- | - | - | - | - | - |
Leverage (Debt / EBITDA) |
- | 22,0x | - | 3,79x | 2,96x | 2,35x |
Free Cash Flow |
- | -349 | - | - | - | - |
ROE (Net Profit / Equities) |
- | -13,3% | - | 3,12% | 5,25% | 6,18% |
Shareholders' equity1 |
- | 4 371 | - | 1 929 | 2 040 | 2 624 |
ROA (Net Profit / Asset) |
- | -3,86% | - | 0,95% | 1,87% | - |
Assets1 |
- | 15 017 | - | 6 308 | 5 716 | - |
Book Value Per Share2 |
- | 10,8 | - | 11,3 | 11,9 | 13,0 |
Cash Flow per Share2 |
- | -0,13 | - | 1,25 | 1,42 | - |
Capex1 |
- | 329 | - | 485 | 440 | 575 |
Capex / Sales |
- | 25,0% | - | 21,7% | 17,5% | 20,7% |
Announcement Date |
09/13/2021 | 03/10/2022 | 03/08/2023 | - | - | - |
1 USD in Million 2 USD |
|
| |
|
|
Analysis-Kohl's snub of big sale-leaseback sets up new clash with hedge funds |
Capitalization (USD) |
2 980 311 250 |
Net sales (USD) |
1 822 557 000 |
Number of employees |
21 000 |
Sales / Employee (USD) |
86 788 |
Free-Float |
85,4% |
Free-Float capitalization (USD) |
2 543 700 979 |
Avg. Exchange 20 sessions (USD) |
14 883 836 |
Average Daily Capital Traded |
0,50% |
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
|