Real-time Estimate
Cboe BZX
10:13:58 2024-04-29 am EDT
|
5-day change
|
1st Jan Change
|
46.26
USD
|
+0.29%
|
|
+2.74%
|
+20.88%
|
Fiscal Period: September |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
5,383
|
5,656
|
2,529
|
4,442
|
6,727
|
-
|
-
|
Enterprise Value (EV)
1 |
5,642
|
5,874
|
2,993
|
4,744
|
6,909
|
6,815
|
6,892
|
P/E ratio
|
-34.5
x
|
61.9
x
|
33.9
x
|
66.1
x
|
45.4
x
|
43.3
x
|
36.6
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
5.99
x
|
4.8
x
|
1.87
x
|
3.24
x
|
4.74
x
|
4.4
x
|
4.26
x
|
EV / Revenue
|
6.27
x
|
4.98
x
|
2.21
x
|
3.46
x
|
4.87
x
|
4.46
x
|
4.36
x
|
EV / EBITDA
|
26.4
x
|
21.4
x
|
9.94
x
|
16.3
x
|
18.7
x
|
16.7
x
|
16.1
x
|
EV / FCF
|
2,039
x
|
180
x
|
-46
x
|
17.3
x
|
30.1
x
|
28
x
|
26.3
x
|
FCF Yield
|
0.05%
|
0.55%
|
-2.18%
|
5.78%
|
3.32%
|
3.58%
|
3.8%
|
Price to Book
|
4.13
x
|
3.96
x
|
1.74
x
|
3.07
x
|
4.69
x
|
4.36
x
|
4.62
x
|
Nbr of stocks (in thousands)
|
154,636
|
154,842
|
152,140
|
149,360
|
145,826
|
-
|
-
|
Reference price
2 |
34.81
|
36.53
|
16.62
|
29.74
|
46.13
|
46.13
|
46.13
|
Announcement Date
|
12/3/20
|
11/18/21
|
11/28/22
|
11/28/23
|
-
|
-
|
-
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
794.2
|
899.3
|
1,179
|
1,356
|
1,370
|
1,420
|
1,529
|
1,580
|
EBITDA
1 |
-
|
213.5
|
274.2
|
301
|
291.2
|
370
|
408.2
|
427.9
|
EBIT
1 |
-
|
113.7
|
172.6
|
182.5
|
158.7
|
237.7
|
278.3
|
311.7
|
Operating Margin
|
-
|
12.65%
|
14.64%
|
13.46%
|
11.58%
|
16.74%
|
18.21%
|
19.72%
|
Earnings before Tax (EBT)
1 |
-
|
-130.5
|
121.8
|
104
|
91.88
|
206.8
|
202.8
|
237.1
|
Net income
1 |
-20.2
|
-122.2
|
93.15
|
75.22
|
67.96
|
148
|
154
|
179.8
|
Net margin
|
-2.54%
|
-13.59%
|
7.9%
|
5.55%
|
4.96%
|
10.42%
|
10.07%
|
11.37%
|
EPS
2 |
-0.1800
|
-1.010
|
0.5900
|
0.4900
|
0.4500
|
1.016
|
1.066
|
1.259
|
Free Cash Flow
1 |
-
|
2.767
|
32.56
|
-65.1
|
274
|
229.2
|
243.7
|
262
|
FCF margin
|
-
|
0.31%
|
2.76%
|
-4.8%
|
20%
|
16.14%
|
15.94%
|
16.58%
|
FCF Conversion (EBITDA)
|
-
|
1.3%
|
11.88%
|
-
|
94.08%
|
61.95%
|
59.69%
|
61.23%
|
FCF Conversion (Net income)
|
-
|
-
|
34.95%
|
-
|
403.2%
|
154.86%
|
158.26%
|
145.76%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
5/29/20
|
12/3/20
|
11/18/21
|
11/28/22
|
11/28/23
|
-
|
-
|
-
|
Fiscal Period: September |
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 |
346.1
|
259.7
|
396.3
|
395
|
304.6
|
216.3
|
377.7
|
387.6
|
388.8
|
240.4
|
412.1
|
391.1
|
376.1
|
257.9
|
441.6
|
EBITDA
1 |
81.51
|
58.52
|
90.92
|
86.52
|
65.08
|
15.1
|
72.81
|
96.96
|
106.4
|
55.67
|
111.3
|
104.1
|
99.09
|
61.28
|
120.2
|
EBIT
1 |
55.22
|
30.44
|
61.88
|
56.92
|
33.27
|
-18.74
|
41.18
|
63.89
|
72.35
|
23.73
|
78.22
|
68.17
|
69.19
|
30.71
|
85.14
|
Operating Margin
|
15.95%
|
11.72%
|
15.62%
|
14.41%
|
10.92%
|
-8.67%
|
10.9%
|
16.49%
|
18.61%
|
9.87%
|
18.98%
|
17.43%
|
18.4%
|
11.91%
|
19.28%
|
Earnings before Tax (EBT)
1 |
47.54
|
21.29
|
47.63
|
37.03
|
-1.973
|
-35.16
|
22.94
|
48.14
|
55.97
|
42.61
|
61.56
|
56.19
|
47.55
|
14.97
|
70.55
|
Net income
1 |
38.59
|
16.71
|
35.82
|
27.48
|
-4.776
|
-25.84
|
16.27
|
34.88
|
42.64
|
25.72
|
44.42
|
39.54
|
35.22
|
9.768
|
51.5
|
Net margin
|
11.15%
|
6.43%
|
9.04%
|
6.96%
|
-1.57%
|
-11.95%
|
4.31%
|
9%
|
10.97%
|
10.7%
|
10.78%
|
10.11%
|
9.36%
|
3.79%
|
11.66%
|
EPS
2 |
0.2500
|
0.1100
|
0.2300
|
0.1800
|
-0.0300
|
-0.1700
|
0.1100
|
0.2300
|
0.2800
|
0.1700
|
0.3101
|
0.2750
|
0.2589
|
0.0676
|
0.3656
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/18/21
|
2/3/22
|
5/10/22
|
8/4/22
|
11/28/22
|
2/8/23
|
5/4/23
|
8/8/23
|
11/28/23
|
2/6/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
259
|
217
|
464
|
302
|
182
|
88.1
|
165
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
1.212
x
|
0.7919
x
|
1.542
x
|
1.037
x
|
0.4924
x
|
0.2157
x
|
0.3853
x
|
Free Cash Flow
1 |
-
|
2.77
|
32.6
|
-65.1
|
274
|
229
|
244
|
262
|
ROE (net income / shareholders' equity)
|
-
|
8.1%
|
11.2%
|
10.4%
|
7.78%
|
12%
|
13.3%
|
12.7%
|
ROA (Net income/ Total Assets)
|
-
|
3.9%
|
7.42%
|
6.53%
|
4.71%
|
7.07%
|
8.24%
|
-
|
Assets
1 |
-
|
-3,130
|
1,255
|
1,152
|
1,444
|
2,093
|
1,869
|
-
|
Book Value Per Share
2 |
-
|
8.430
|
9.220
|
9.560
|
9.680
|
9.840
|
10.60
|
9.990
|
Cash Flow per Share
2 |
-
|
0.8100
|
-
|
0.6800
|
2.400
|
0.9200
|
1.810
|
-
|
Capex
1 |
-
|
95.6
|
175
|
171
|
88.5
|
87.3
|
92.6
|
100
|
Capex / Sales
|
-
|
10.63%
|
14.85%
|
12.61%
|
6.46%
|
6.14%
|
6.06%
|
6.33%
|
Announcement Date
|
5/29/20
|
12/3/20
|
11/18/21
|
11/28/22
|
11/28/23
|
-
|
-
|
-
|
Last Close Price
46.13
USD Average target price
52.76
USD Spread / Average Target +14.38% Consensus |
1st Jan change
|
Capi.
|
---|
| +20.88% | 6.73B | | +11.88% | 40.33B | | +3.17% | 30.34B | | +11.99% | 22.89B | | +27.99% | 19.02B | | +4.52% | 15.38B | | +9.26% | 9.84B | | -1.94% | 9.32B | | +10.03% | 7.75B | | -11.79% | 7.37B |
Other Construction Supplies & Fixtures
|