Market Closed -
Nasdaq
04:00:00 2024-04-26 pm EDT
|
5-day change
|
1st Jan Change
|
18.76
USD
|
-0.85%
|
|
0.00%
|
+17.62%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,449
|
1,587
|
1,969
|
2,417
|
3,133
|
3,700
|
-
|
-
|
Enterprise Value (EV)
1 |
12,636
|
11,800
|
11,189
|
10,863
|
10,884
|
10,557
|
9,927
|
8,596
|
P/E ratio
|
9.67
x
|
-2.76
x
|
32.7
x
|
14.5
x
|
15.8
x
|
16.4
x
|
13.7
x
|
15.6
x
|
Yield
|
7.28%
|
8.52%
|
7.1%
|
7.4%
|
7.02%
|
6.81%
|
7.78%
|
8.6%
|
Capitalization / Revenue
|
0.1
x
|
0.07
x
|
0.05
x
|
0.04
x
|
0.06
x
|
0.07
x
|
0.08
x
|
0.07
x
|
EV / Revenue
|
0.38
x
|
0.51
x
|
0.27
x
|
0.19
x
|
0.22
x
|
0.2
x
|
0.2
x
|
0.16
x
|
EV / EBITDA
|
4.89
x
|
4.61
x
|
4.89
x
|
3.78
x
|
4.01
x
|
3.94
x
|
3.64
x
|
3.19
x
|
EV / FCF
|
9.58
x
|
15.3
x
|
6.76
x
|
13.1
x
|
13.5
x
|
7.42
x
|
6.5
x
|
6.14
x
|
FCF Yield
|
10.4%
|
6.54%
|
14.8%
|
7.62%
|
7.43%
|
13.5%
|
15.4%
|
16.3%
|
Price to Book
|
1.6
x
|
1.1
x
|
1.28
x
|
1.58
x
|
2.05
x
|
2.45
x
|
2.49
x
|
-
|
Nbr of stocks (in thousands)
|
182,006
|
187,786
|
194,142
|
194,286
|
196,417
|
197,252
|
-
|
-
|
Reference price
2 |
18.95
|
8.450
|
10.14
|
12.44
|
15.95
|
18.76
|
18.76
|
18.76
|
Announcement Date
|
2/4/20
|
2/9/21
|
2/9/22
|
2/8/23
|
2/9/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
33,669
|
23,290
|
42,043
|
57,342
|
48,712
|
52,178
|
48,864
|
55,352
|
EBITDA
1 |
2,584
|
2,560
|
2,290
|
2,875
|
2,711
|
2,681
|
2,728
|
2,691
|
EBIT
1 |
1,980
|
-2,383
|
1,133
|
1,910
|
2,119
|
1,644
|
1,722
|
1,798
|
Operating Margin
|
5.88%
|
-10.23%
|
2.69%
|
3.33%
|
4.35%
|
3.15%
|
3.52%
|
3.25%
|
Earnings before Tax (EBT)
1 |
2,238
|
-2,607
|
712
|
1,409
|
1,614
|
1,611
|
1,683
|
1,437
|
Net income
1 |
331
|
-568
|
60
|
168
|
198
|
221
|
291.4
|
442
|
Net margin
|
0.98%
|
-2.44%
|
0.14%
|
0.29%
|
0.41%
|
0.42%
|
0.6%
|
0.8%
|
EPS
2 |
1.960
|
-3.060
|
0.3100
|
0.8600
|
1.010
|
1.145
|
1.368
|
1.205
|
Free Cash Flow
1 |
1,319
|
772
|
1,655
|
828
|
809
|
1,424
|
1,528
|
1,401
|
FCF margin
|
3.92%
|
3.31%
|
3.94%
|
1.44%
|
1.66%
|
2.73%
|
3.13%
|
2.53%
|
FCF Conversion (EBITDA)
|
51.04%
|
30.16%
|
72.27%
|
28.8%
|
29.84%
|
53.09%
|
56.02%
|
52.07%
|
FCF Conversion (Net income)
|
398.49%
|
-
|
2,758.33%
|
492.86%
|
408.59%
|
644.19%
|
524.39%
|
316.99%
|
Dividend per Share
2 |
1.380
|
0.7200
|
0.7200
|
0.9200
|
1.120
|
1.278
|
1.459
|
1.612
|
Announcement Date
|
2/4/20
|
2/9/21
|
2/9/22
|
2/8/23
|
2/9/24
|
-
|
-
|
-
|
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 |
10,776
|
12,954
|
13,694
|
16,359
|
14,336
|
12,952
|
12,341
|
11,602
|
12,071
|
12,698
|
12,791
|
12,731
|
13,052
|
13,872
|
13,487
|
EBITDA
1 |
519
|
646
|
690
|
704
|
721
|
759
|
813
|
700
|
779
|
737
|
691
|
618.8
|
646.9
|
723.2
|
756.9
|
EBIT
1 |
-40
|
379
|
291
|
408
|
624
|
505
|
471
|
375
|
232
|
602
|
437.3
|
380
|
419.4
|
482.5
|
446.8
|
Operating Margin
|
-0.37%
|
2.93%
|
2.13%
|
2.49%
|
4.35%
|
3.9%
|
3.82%
|
3.23%
|
1.92%
|
4.74%
|
3.42%
|
2.98%
|
3.21%
|
3.48%
|
3.31%
|
Earnings before Tax (EBT)
1 |
-87
|
583
|
244
|
295
|
549
|
320
|
526
|
389
|
263
|
437
|
436.6
|
373.3
|
440.8
|
466.9
|
473.4
|
Net income
1 |
-24
|
84
|
22
|
31
|
71
|
44
|
69
|
48
|
29
|
52
|
50.42
|
37.67
|
43.73
|
55.69
|
66.33
|
Net margin
|
-0.22%
|
0.65%
|
0.16%
|
0.19%
|
0.5%
|
0.34%
|
0.56%
|
0.41%
|
0.24%
|
0.41%
|
0.39%
|
0.3%
|
0.34%
|
0.4%
|
0.49%
|
EPS
2 |
-0.1200
|
0.4300
|
0.1100
|
0.1600
|
0.3600
|
0.2300
|
0.3500
|
0.2500
|
0.1500
|
0.2700
|
0.2678
|
0.2286
|
0.2941
|
0.2891
|
0.3353
|
Dividend per Share
2 |
0.1800
|
0.1800
|
0.2175
|
0.2175
|
0.2175
|
0.2675
|
0.2675
|
0.2675
|
0.2675
|
0.3175
|
0.3076
|
0.3076
|
0.3076
|
0.3375
|
0.3112
|
Announcement Date
|
11/2/21
|
2/9/22
|
5/4/22
|
8/3/22
|
11/2/22
|
2/8/23
|
5/5/23
|
8/4/23
|
11/3/23
|
2/9/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
9,187
|
10,213
|
9,220
|
8,446
|
7,751
|
6,857
|
6,226
|
4,896
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3.555
x
|
3.989
x
|
4.026
x
|
2.938
x
|
2.859
x
|
2.557
x
|
2.282
x
|
1.819
x
|
Free Cash Flow
1 |
1,319
|
772
|
1,655
|
828
|
809
|
1,424
|
1,528
|
1,401
|
ROE (net income / shareholders' equity)
|
16.5%
|
-31.4%
|
4%
|
11%
|
12.9%
|
21.8%
|
28.6%
|
56.7%
|
ROA (Net income/ Total Assets)
|
1.17%
|
-2.03%
|
0.21%
|
0.57%
|
0.69%
|
0.8%
|
1.4%
|
1.5%
|
Assets
1 |
28,400
|
27,960
|
27,959
|
29,593
|
28,901
|
27,624
|
20,817
|
29,467
|
Book Value Per Share
2 |
11.80
|
7.660
|
7.890
|
7.860
|
7.780
|
7.650
|
7.540
|
-
|
Cash Flow per Share
2 |
-
|
6.150
|
8.110
|
3.440
|
3.900
|
3.540
|
-
|
-
|
Capex
1 |
1,181
|
738
|
336
|
455
|
630
|
627
|
588
|
623
|
Capex / Sales
|
3.51%
|
3.17%
|
0.8%
|
0.79%
|
1.29%
|
1.2%
|
1.2%
|
1.13%
|
Announcement Date
|
2/4/20
|
2/9/21
|
2/9/22
|
2/8/23
|
2/9/24
|
-
|
-
|
-
|
Last Close Price
18.76
USD Average target price
19.09
USD Spread / Average Target +1.78% Consensus |