Market Closed -
Nyse
04:00:02 2024-04-26 pm EDT
|
5-day change
|
1st Jan Change
|
57.56
USD
|
+2.27%
|
|
+6.16%
|
+7.89%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,314
|
3,333
|
4,296
|
3,288
|
5,732
|
6,105
|
-
|
-
|
Enterprise Value (EV)
1 |
3,928
|
5,729
|
6,766
|
5,046
|
6,942
|
7,079
|
6,824
|
6,552
|
P/E ratio
|
9.3
x
|
13.6
x
|
6.75
x
|
3.35
x
|
7.64
x
|
7.72
x
|
6.97
x
|
8.25
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.49
x
|
0.54
x
|
0.57
x
|
0.4
x
|
0.77
x
|
0.82
x
|
0.76
x
|
0.81
x
|
EV / Revenue
|
0.82
x
|
0.93
x
|
0.9
x
|
0.61
x
|
0.94
x
|
0.95
x
|
0.85
x
|
0.87
x
|
EV / EBITDA
|
7.94
x
|
12.9
x
|
6.54
x
|
3.1
x
|
5.53
x
|
6.08
x
|
5.55
x
|
6.53
x
|
EV / FCF
|
10.8
x
|
5.28
x
|
19
x
|
4.68
x
|
8.98
x
|
12.3
x
|
10.8
x
|
16.9
x
|
FCF Yield
|
9.24%
|
18.9%
|
5.25%
|
21.3%
|
11.1%
|
8.16%
|
9.24%
|
5.91%
|
Price to Book
|
0.91
x
|
0.94
x
|
1.08
x
|
0.76
x
|
1.1
x
|
1.13
x
|
0.96
x
|
-
|
Nbr of stocks (in thousands)
|
105,841
|
129,943
|
122,891
|
108,347
|
107,449
|
106,064
|
-
|
-
|
Reference price
2 |
21.86
|
25.65
|
34.96
|
30.35
|
53.35
|
57.56
|
57.56
|
57.56
|
Announcement Date
|
2/5/20
|
2/10/21
|
2/8/22
|
2/15/23
|
2/14/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
4,762
|
6,129
|
7,501
|
8,225
|
7,418
|
7,425
|
7,998
|
7,508
|
EBITDA
1 |
494.9
|
445.6
|
1,035
|
1,628
|
1,256
|
1,165
|
1,229
|
1,003
|
EBIT
1 |
290.6
|
404.4
|
804.8
|
1,359
|
1,015
|
988
|
1,060
|
966
|
Operating Margin
|
6.1%
|
6.6%
|
10.73%
|
16.52%
|
13.68%
|
13.31%
|
13.25%
|
12.87%
|
Earnings before Tax (EBT)
1 |
322.3
|
324.1
|
863.1
|
1,393
|
1,018
|
1,061
|
1,140
|
958
|
Net income
1 |
254.7
|
243.4
|
663
|
1,053
|
768.9
|
803.6
|
867.7
|
742
|
Net margin
|
5.35%
|
3.97%
|
8.84%
|
12.8%
|
10.37%
|
10.82%
|
10.85%
|
9.88%
|
EPS
2 |
2.350
|
1.880
|
5.180
|
9.060
|
6.980
|
7.453
|
8.261
|
6.980
|
Free Cash Flow
1 |
363.1
|
1,086
|
355.4
|
1,077
|
772.7
|
577.7
|
630.3
|
387
|
FCF margin
|
7.62%
|
17.71%
|
4.74%
|
13.1%
|
10.42%
|
7.78%
|
7.88%
|
5.15%
|
FCF Conversion (EBITDA)
|
73.36%
|
243.63%
|
34.34%
|
66.18%
|
61.51%
|
49.6%
|
51.27%
|
38.58%
|
FCF Conversion (Net income)
|
142.59%
|
445.91%
|
53.61%
|
102.32%
|
100.5%
|
71.89%
|
72.64%
|
52.16%
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/5/20
|
2/10/21
|
2/8/22
|
2/15/23
|
2/14/24
|
-
|
-
|
-
|
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 |
1,859
|
2,505
|
1,703
|
1,995
|
2,035
|
2,492
|
1,662
|
2,061
|
1,676
|
2,020
|
1,656
|
2,088
|
1,704
|
2,028
|
-
|
EBITDA
1 |
266.4
|
398
|
276.4
|
409.8
|
443.7
|
486
|
284.3
|
354.8
|
275.5
|
338.6
|
253.2
|
274.8
|
285.8
|
339.2
|
260.3
|
EBIT
1 |
213.4
|
335.2
|
223.4
|
348.5
|
401.2
|
386
|
226.2
|
298.8
|
205.8
|
283.7
|
213.8
|
254.8
|
232.7
|
285.5
|
203.2
|
Operating Margin
|
11.48%
|
13.38%
|
13.12%
|
17.47%
|
19.72%
|
15.49%
|
13.61%
|
14.5%
|
12.28%
|
14.05%
|
12.91%
|
12.2%
|
13.65%
|
14.08%
|
-
|
Earnings before Tax (EBT)
1 |
225.6
|
342.6
|
232.9
|
391.6
|
399.6
|
368.5
|
248.4
|
315.8
|
228.4
|
225.3
|
231.5
|
273.9
|
258.1
|
300.6
|
-
|
Net income
1 |
168.1
|
272.7
|
176.7
|
291
|
309.8
|
275.3
|
191.1
|
234.6
|
170.7
|
172.6
|
176
|
201.5
|
196.4
|
231.2
|
166.3
|
Net margin
|
9.05%
|
10.89%
|
10.38%
|
14.59%
|
15.23%
|
11.05%
|
11.5%
|
11.39%
|
10.19%
|
8.54%
|
10.63%
|
9.65%
|
11.53%
|
11.4%
|
-
|
EPS
2 |
1.340
|
2.190
|
1.440
|
2.450
|
2.720
|
2.510
|
1.740
|
2.120
|
1.540
|
1.580
|
1.609
|
1.876
|
1.851
|
2.173
|
1.742
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/27/21
|
2/8/22
|
4/27/22
|
7/27/22
|
10/26/22
|
2/15/23
|
4/26/23
|
7/26/23
|
10/25/23
|
2/14/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,614
|
2,396
|
2,469
|
1,757
|
1,210
|
973
|
719
|
447
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3.262
x
|
5.376
x
|
2.386
x
|
1.08
x
|
0.9632
x
|
0.8359
x
|
0.5846
x
|
0.4457
x
|
Free Cash Flow
1 |
363
|
1,086
|
355
|
1,077
|
773
|
578
|
630
|
387
|
ROE (net income / shareholders' equity)
|
10.3%
|
10.6%
|
17.5%
|
24.6%
|
15.4%
|
15%
|
14.4%
|
-
|
ROA (Net income/ Total Assets)
|
4.85%
|
3.75%
|
8.05%
|
12.2%
|
8.97%
|
9.04%
|
9.08%
|
-
|
Assets
1 |
5,255
|
6,492
|
8,233
|
8,599
|
8,571
|
8,886
|
9,561
|
-
|
Book Value Per Share
2 |
24.00
|
27.20
|
32.20
|
40.00
|
48.40
|
51.20
|
59.90
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
30.1
|
37.8
|
21.2
|
30.6
|
33.4
|
38.8
|
69
|
104
|
Capex / Sales
|
0.63%
|
0.62%
|
0.28%
|
0.37%
|
0.45%
|
0.52%
|
0.86%
|
1.39%
|
Announcement Date
|
2/5/20
|
2/10/21
|
2/8/22
|
2/15/23
|
2/14/24
|
-
|
-
|
-
|
Last Close Price
57.56
USD Average target price
61.98
USD Spread / Average Target +7.68% Consensus |
1st Jan change
|
Capi.
|
---|
| +7.89% | 6.11B | | -4.38% | 47.86B | | +10.25% | 23.94B | | +1.83% | 17.68B | | +13.06% | 14.58B | | +16.96% | 12.52B | | +12.71% | 6.16B | | +0.30% | 6.2B | | +9.62% | 5.96B | | -8.67% | 5.92B |
Other Homebuilding
|