Real-time Estimate
Cboe BZX
09:30:18 2024-05-15 am EDT
|
5-day change
|
1st Jan Change
|
8.485
USD
|
+0.89%
|
|
-8.98%
|
-2.77%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,087
|
800.6
|
1,311
|
1,060
|
1,198
|
1,120
|
-
|
-
|
Enterprise Value (EV)
1 |
2,106
|
1,905
|
2,203
|
1,842
|
2,014
|
1,958
|
1,953
|
1,823
|
P/E ratio
|
-280
x
|
-3.01
x
|
-14.5
x
|
19.2
x
|
24
x
|
15.3
x
|
14.2
x
|
-
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
1.71
x
|
2.93
x
|
2.45
x
|
1.24
x
|
1.23
x
|
1.19
x
|
1.17
x
|
1.15
x
|
EV / Revenue
|
3.31
x
|
6.97
x
|
4.12
x
|
2.15
x
|
2.06
x
|
2.08
x
|
2.05
x
|
1.87
x
|
EV / EBITDA
|
14
x
|
-90
x
|
22.2
x
|
7.59
x
|
7.41
x
|
7.39
x
|
7.56
x
|
6.32
x
|
EV / FCF
|
-
|
-13,976,421
x
|
178,938,611
x
|
14,223,693
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-0%
|
0%
|
0%
|
-
|
-
|
-
|
-
|
Price to Book
|
1.34
x
|
1.41
x
|
2.08
x
|
1.55
x
|
2.12
x
|
1.99
x
|
1.76
x
|
1.58
x
|
Nbr of stocks (in thousands)
|
129,351
|
134,556
|
164,281
|
162,387
|
138,455
|
133,181
|
-
|
-
|
Reference price
2 |
8.400
|
5.950
|
7.980
|
6.530
|
8.650
|
8.410
|
8.410
|
8.410
|
Announcement Date
|
2/27/20
|
3/4/21
|
2/24/22
|
2/23/23
|
2/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
636.5
|
273.2
|
534.6
|
856.3
|
977.5
|
941.6
|
953.9
|
975.4
|
EBITDA
1 |
150.7
|
-21.17
|
99.17
|
242.6
|
271.9
|
264.9
|
258.2
|
288.6
|
EBIT
1 |
25.71
|
-190.2
|
-24.24
|
129.8
|
175
|
178.7
|
163.4
|
209.9
|
Operating Margin
|
4.04%
|
-69.64%
|
-4.53%
|
15.16%
|
17.9%
|
18.98%
|
17.13%
|
21.52%
|
Earnings before Tax (EBT)
1 |
-21.58
|
-273.3
|
-97.08
|
51.15
|
65.57
|
84.89
|
74.24
|
-
|
Net income
1 |
-4.357
|
-262.4
|
-89.68
|
56.71
|
53.85
|
74.6
|
76.1
|
-
|
Net margin
|
-0.68%
|
-96.04%
|
-16.77%
|
6.62%
|
5.51%
|
7.92%
|
7.98%
|
-
|
EPS
2 |
-0.0300
|
-1.980
|
-0.5500
|
0.3400
|
0.3600
|
0.5511
|
0.5903
|
-
|
Free Cash Flow
|
-
|
-136.3
|
12.31
|
129.5
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-49.89%
|
2.3%
|
15.12%
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
12.41%
|
53.37%
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
228.36%
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/27/20
|
3/4/21
|
2/24/22
|
2/23/23
|
2/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
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
|
2025 Q2
|
---|
Net sales
1 |
176.8
|
219.6
|
221.3
|
204.6
|
210.8
|
273.8
|
248
|
213.1
|
242.5
|
300.6
|
224.7
|
192.4
|
227.1
|
290.8
|
213.6
|
EBITDA
1 |
46.99
|
76.94
|
61.7
|
44.87
|
59.1
|
98.49
|
72.12
|
40.51
|
60.82
|
113.5
|
59.55
|
36.69
|
58.51
|
109.2
|
53.64
|
EBIT
1 |
21.78
|
54.04
|
38.95
|
13.26
|
23.51
|
76.97
|
49.79
|
13.59
|
34.65
|
90.3
|
35.92
|
15.11
|
37.28
|
87.02
|
31.42
|
Operating Margin
|
12.32%
|
24.61%
|
17.6%
|
6.48%
|
11.15%
|
28.11%
|
20.07%
|
6.38%
|
14.29%
|
30.04%
|
15.98%
|
7.86%
|
16.42%
|
29.92%
|
14.71%
|
Earnings before Tax (EBT)
1 |
5.842
|
44.36
|
31.81
|
-1.961
|
-23.06
|
47.54
|
23.46
|
-13.31
|
7.878
|
66.38
|
12.77
|
-10.13
|
13.59
|
66.83
|
9.341
|
Net income
1 |
0.202
|
42.75
|
30.52
|
-2.229
|
-14.34
|
42.72
|
20.63
|
-10.5
|
1.004
|
54.34
|
13.4
|
-7.949
|
13.39
|
66.16
|
10.16
|
Net margin
|
0.11%
|
19.47%
|
13.8%
|
-1.09%
|
-6.8%
|
15.6%
|
8.32%
|
-4.93%
|
0.41%
|
18.08%
|
5.96%
|
-4.13%
|
5.9%
|
22.75%
|
4.76%
|
EPS
2 |
-
|
0.2600
|
0.1800
|
-0.0100
|
-0.0900
|
0.2700
|
0.1300
|
-0.0700
|
0.0100
|
0.3900
|
0.0971
|
-0.0587
|
0.1037
|
0.5050
|
0.0800
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/24/22
|
5/5/22
|
8/4/22
|
11/3/22
|
2/23/23
|
5/4/23
|
8/3/23
|
11/2/23
|
2/22/24
|
5/6/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,020
|
1,104
|
892
|
782
|
817
|
838
|
833
|
703
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
6.767
x
|
-52.16
x
|
8.992
x
|
3.221
x
|
3.002
x
|
3.162
x
|
3.225
x
|
2.436
x
|
Free Cash Flow
|
-
|
-136
|
12.3
|
129
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
1.06%
|
-38.1%
|
-13.2%
|
8.75%
|
10.9%
|
13.7%
|
13.3%
|
17.4%
|
ROA (Net income/ Total Assets)
|
0.4%
|
-12.2%
|
-4.32%
|
2.75%
|
2.69%
|
4.25%
|
3.21%
|
-
|
Assets
1 |
-1,082
|
2,147
|
2,078
|
2,064
|
2,002
|
1,756
|
2,368
|
-
|
Book Value Per Share
2 |
6.270
|
4.220
|
3.840
|
4.200
|
4.080
|
4.230
|
4.790
|
5.330
|
Cash Flow per Share
2 |
0.8500
|
-0.7600
|
0.1800
|
0.9500
|
0.9100
|
1.120
|
1.210
|
1.470
|
Capex
1 |
209
|
36.4
|
17.3
|
28.7
|
46.2
|
80
|
150
|
-
|
Capex / Sales
|
32.83%
|
13.31%
|
3.24%
|
3.36%
|
4.72%
|
8.49%
|
15.72%
|
-
|
Announcement Date
|
2/27/20
|
3/4/21
|
2/24/22
|
2/23/23
|
2/22/24
|
-
|
-
|
-
|
Last Close Price
8.41
USD Average target price
12
USD Spread / Average Target +42.69% Consensus |
1st Jan change
|
Capi.
|
---|
| -2.77% | 1.12B | | +55.93% | 8.71B | | +16.51% | 1.24B | | +6.72% | 979M | | -29.39% | 861M | | -4.76% | 247M | | -4.44% | 220M | | -9.33% | 172M | | +4.61% | 174M | | -7.36% | 158M |
Resort Operators
|