Real-time Estimate
Cboe BZX
03:41:46 2024-04-30 pm EDT
|
5-day change
|
1st Jan Change
|
23.24
USD
|
-1.34%
|
|
-3.19%
|
-18.32%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
1,565
|
1,618
|
2,050
|
1,905
|
2,408
|
1,983
|
-
|
Enterprise Value (EV)
1 |
1,565
|
1,618
|
2,050
|
1,905
|
2,408
|
1,983
|
1,983
|
P/E ratio
|
16.1
x
|
20.5
x
|
16.2
x
|
18.8
x
|
23.1
x
|
17.5
x
|
14.4
x
|
Yield
|
-
|
-
|
1.1%
|
2.05%
|
2.49%
|
3.16%
|
3.28%
|
Capitalization / Revenue
|
5.21
x
|
4.99
x
|
6.34
x
|
4.39
x
|
4.23
x
|
3.88
x
|
3.6
x
|
EV / Revenue
|
5.21
x
|
4.99
x
|
6.34
x
|
4.39
x
|
4.23
x
|
3.88
x
|
3.6
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.6
x
|
1.44
x
|
1.58
x
|
1.39
x
|
1.15
x
|
0.92
x
|
0.89
x
|
Nbr of stocks (in thousands)
|
51,187
|
54,955
|
57,924
|
61,078
|
84,617
|
84,172
|
-
|
Reference price
2 |
30.57
|
29.45
|
35.39
|
31.19
|
28.46
|
23.56
|
23.56
|
Announcement Date
|
1/23/20
|
1/28/21
|
1/27/22
|
1/26/23
|
1/25/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
300.4
|
324.3
|
323.5
|
433.8
|
569
|
511.6
|
551.4
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
139.6
|
139.2
|
149.8
|
164.8
|
172.6
|
171.7
|
197.8
|
Operating Margin
|
46.48%
|
42.93%
|
46.31%
|
37.99%
|
30.33%
|
33.56%
|
35.88%
|
Earnings before Tax (EBT)
1 |
128.6
|
100.6
|
158.7
|
138.1
|
134.3
|
148.3
|
181.3
|
Net income
1 |
98.74
|
77.76
|
124.4
|
106.5
|
104
|
114.8
|
139.4
|
Net margin
|
32.87%
|
23.98%
|
38.45%
|
24.55%
|
18.28%
|
22.44%
|
25.28%
|
EPS
2 |
1.900
|
1.440
|
2.180
|
1.660
|
1.230
|
1.348
|
1.634
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
0.3900
|
0.6400
|
0.7100
|
0.7443
|
0.7729
|
Announcement Date
|
1/23/20
|
1/28/21
|
1/27/22
|
1/26/23
|
1/25/24
|
-
|
-
|
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 |
90.51
|
90.74
|
92.46
|
99.03
|
104.9
|
137.5
|
151.6
|
148.9
|
137.7
|
130.8
|
137.7
|
126.1
|
128.9
|
130.8
|
131.8
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
35.22
|
40.86
|
33.1
|
42.58
|
43.14
|
46
|
46.32
|
64.86
|
54.81
|
42.01
|
35.67
|
42.58
|
44.52
|
45.62
|
44.65
|
Operating Margin
|
38.91%
|
45.02%
|
35.79%
|
43%
|
41.14%
|
33.46%
|
30.56%
|
43.56%
|
39.81%
|
32.11%
|
25.91%
|
33.75%
|
34.54%
|
34.87%
|
33.88%
|
Earnings before Tax (EBT)
1 |
29.99
|
44.67
|
26.42
|
41.64
|
38.35
|
31.72
|
14.52
|
41.44
|
40.49
|
37.8
|
33.84
|
37.19
|
38.41
|
40.11
|
39.97
|
Net income
1 |
22.94
|
36.33
|
20.59
|
32.76
|
29.24
|
23.93
|
11.83
|
31.25
|
31.41
|
29.54
|
26.01
|
28.55
|
29.46
|
30.79
|
30.67
|
Net margin
|
25.35%
|
40.04%
|
22.27%
|
33.08%
|
27.88%
|
17.4%
|
7.8%
|
20.99%
|
22.82%
|
22.58%
|
18.89%
|
22.63%
|
22.85%
|
23.53%
|
23.27%
|
EPS
2 |
0.4000
|
0.6200
|
0.3300
|
0.5300
|
0.4800
|
0.3400
|
0.1500
|
0.3700
|
0.3700
|
0.3500
|
0.3100
|
0.3360
|
0.3460
|
0.3600
|
0.3583
|
Dividend per Share
2 |
0.1300
|
0.1300
|
0.1300
|
0.1000
|
0.1700
|
0.1700
|
0.1700
|
0.1800
|
0.1800
|
0.1800
|
0.1814
|
0.1857
|
0.1886
|
0.1886
|
0.1900
|
Announcement Date
|
10/28/21
|
1/27/22
|
4/28/22
|
7/28/22
|
10/27/22
|
1/26/23
|
4/27/23
|
7/27/23
|
10/26/23
|
1/25/24
|
4/25/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
10.6%
|
7.44%
|
10.2%
|
7.51%
|
5.14%
|
6.27%
|
6.89%
|
ROA (Net income/ Total Assets)
|
1.45%
|
0.99%
|
1.33%
|
0.96%
|
0.71%
|
0.8%
|
0.91%
|
Assets
1 |
6,810
|
7,855
|
9,354
|
11,094
|
14,653
|
14,352
|
15,344
|
Book Value Per Share
2 |
19.10
|
20.50
|
22.40
|
22.50
|
24.80
|
25.50
|
26.50
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/23/20
|
1/28/21
|
1/27/22
|
1/26/23
|
1/25/24
|
-
|
-
|
Last Close Price
23.56
USD Average target price
26.07
USD Spread / Average Target +10.66% Consensus |
1st Jan change
|
Capi.
|
---|
| -18.32% | 1.98B | | +12.87% | 555B | | +10.15% | 295B | | +10.73% | 247B | | +21.08% | 209B | | +18.46% | 172B | | +9.68% | 165B | | +9.46% | 156B | | -0.49% | 139B | | -11.07% | 139B |
Other Banks
|