Market Closed -
Nasdaq
04:00:00 2024-04-26 pm EDT
|
5-day change
|
1st Jan Change
|
5.78
USD
|
+3.31%
|
|
+8.85%
|
0.00%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,587
|
2,730
|
3,307
|
1,312
|
1,380
|
1,389
|
-
|
-
|
Enterprise Value (EV)
1 |
6,515
|
7,508
|
8,365
|
6,457
|
6,859
|
7,017
|
7,083
|
7,039
|
P/E ratio
|
205
x
|
-3.38
x
|
27.5
x
|
-138
x
|
-16.5
x
|
12.5
x
|
11.1
x
|
9.91
x
|
Yield
|
4.51%
|
5.12%
|
4.28%
|
13.6%
|
-
|
10.4%
|
10.4%
|
10.4%
|
Capitalization / Revenue
|
1.5
x
|
2.56
x
|
3.01
x
|
1.16
x
|
1.2
x
|
1.19
x
|
1.16
x
|
1.12
x
|
EV / Revenue
|
6.16
x
|
7.04
x
|
7.6
x
|
5.72
x
|
5.97
x
|
6.03
x
|
5.91
x
|
5.69
x
|
EV / EBITDA
|
8.02
x
|
9.17
x
|
9.52
x
|
7.13
x
|
7.43
x
|
7.48
x
|
7.34
x
|
7.08
x
|
EV / FCF
|
24.4
x
|
-47
x
|
73.8
x
|
198
x
|
-107
x
|
226
x
|
56.7
x
|
-
|
FCF Yield
|
4.09%
|
-2.13%
|
1.35%
|
0.5%
|
-0.93%
|
0.44%
|
1.76%
|
-
|
Price to Book
|
-1.01
x
|
-1.27
x
|
-1.55
x
|
-0.57
x
|
-0.55
x
|
-0.54
x
|
-0.54
x
|
-0.54
x
|
Nbr of stocks (in thousands)
|
193,276
|
232,749
|
236,071
|
237,200
|
238,672
|
240,228
|
-
|
-
|
Reference price
2 |
8.210
|
11.73
|
14.01
|
5.530
|
5.780
|
5.780
|
5.780
|
5.780
|
Announcement Date
|
3/12/20
|
3/1/21
|
2/25/22
|
2/24/23
|
2/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,058
|
1,067
|
1,101
|
1,129
|
1,150
|
1,164
|
1,199
|
1,237
|
EBITDA
1 |
812.7
|
818.8
|
878.3
|
905.9
|
923.5
|
937.7
|
965.2
|
993.6
|
EBIT
1 |
405.6
|
475.7
|
587.3
|
613.1
|
600.5
|
611.4
|
630.1
|
663.3
|
Operating Margin
|
38.35%
|
44.58%
|
53.37%
|
54.31%
|
52.22%
|
52.53%
|
52.56%
|
53.63%
|
Earnings before Tax (EBT)
1 |
15.57
|
-734.1
|
117.7
|
-27.86
|
-152.9
|
105.3
|
126.7
|
144.4
|
Net income
1 |
8.384
|
-707.4
|
122.6
|
-9.43
|
-82.94
|
108.1
|
124.7
|
140.3
|
Net margin
|
0.79%
|
-66.29%
|
11.14%
|
-0.84%
|
-7.21%
|
9.29%
|
10.4%
|
11.35%
|
EPS
2 |
0.0400
|
-3.470
|
0.5100
|
-0.0400
|
-0.3500
|
0.4614
|
0.5230
|
0.5833
|
Free Cash Flow
1 |
266.5
|
-159.9
|
113.3
|
32.55
|
-63.87
|
31
|
125
|
-
|
FCF margin
|
25.2%
|
-14.98%
|
10.3%
|
2.88%
|
-5.55%
|
2.66%
|
10.43%
|
-
|
FCF Conversion (EBITDA)
|
32.79%
|
-
|
12.9%
|
3.59%
|
-
|
3.31%
|
12.95%
|
-
|
FCF Conversion (Net income)
|
3,178.7%
|
-
|
92.44%
|
-
|
-
|
28.68%
|
100.27%
|
-
|
Dividend per Share
2 |
0.3700
|
0.6000
|
0.6000
|
0.7500
|
-
|
0.6000
|
0.6000
|
0.6000
|
Announcement Date
|
3/12/20
|
3/1/21
|
2/25/22
|
2/24/23
|
2/29/24
|
-
|
-
|
-
|
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 |
266.7
|
293
|
278
|
284
|
283.1
|
283.7
|
289.8
|
283.7
|
290.7
|
285.7
|
287.3
|
289.8
|
292.6
|
294.1
|
295.2
|
EBITDA
1 |
217.2
|
231.1
|
224.8
|
227.2
|
225.1
|
228.9
|
231.2
|
228.2
|
229.9
|
228
|
231.7
|
233.5
|
236.7
|
238.8
|
239.5
|
EBIT
1 |
142.5
|
151.3
|
153.3
|
154.9
|
151.5
|
153.4
|
154.4
|
150.9
|
152.5
|
148.9
|
150.4
|
151
|
153.3
|
154.7
|
151.8
|
Operating Margin
|
53.43%
|
51.63%
|
55.15%
|
54.53%
|
53.53%
|
54.06%
|
53.28%
|
53.19%
|
52.48%
|
52.12%
|
52.34%
|
52.11%
|
52.42%
|
52.62%
|
51.42%
|
Earnings before Tax (EBT)
1 |
40.83
|
30.17
|
50.24
|
58.24
|
-169.5
|
33.14
|
-22.28
|
20.62
|
-124.7
|
24.47
|
25.26
|
25.99
|
26.77
|
28.01
|
24.6
|
Net income
1 |
43.08
|
35.61
|
55.39
|
53.35
|
-155.9
|
40.73
|
-19.45
|
25.3
|
-81.22
|
30.38
|
26.26
|
26.11
|
27.74
|
28.75
|
24.63
|
Net margin
|
16.15%
|
12.15%
|
19.92%
|
18.79%
|
-55.07%
|
14.36%
|
-6.71%
|
8.92%
|
-27.94%
|
10.64%
|
9.14%
|
9.01%
|
9.48%
|
9.78%
|
8.34%
|
EPS
2 |
0.1700
|
0.1500
|
0.2100
|
0.2100
|
-0.6600
|
0.1300
|
-0.0800
|
0.1100
|
-0.3400
|
0.1300
|
0.1105
|
0.1116
|
0.1190
|
0.1231
|
0.1272
|
Dividend per Share
2 |
0.1500
|
0.1500
|
0.1500
|
0.1500
|
0.1500
|
0.3000
|
0.1500
|
0.1500
|
0.1500
|
-
|
0.1500
|
0.1500
|
0.1500
|
0.1500
|
0.1500
|
Announcement Date
|
11/4/21
|
2/25/22
|
5/5/22
|
8/4/22
|
11/3/22
|
2/24/23
|
5/4/23
|
8/3/23
|
11/2/23
|
2/29/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
4,928
|
4,777
|
5,057
|
5,145
|
5,479
|
5,629
|
5,695
|
5,651
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
6.063
x
|
5.834
x
|
5.758
x
|
5.679
x
|
5.933
x
|
6.003
x
|
5.9
x
|
5.687
x
|
Free Cash Flow
1 |
267
|
-160
|
113
|
32.5
|
-63.9
|
31
|
125
|
-
|
ROE (net income / shareholders' equity)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROA (Net income/ Total Assets)
|
0.22%
|
-14.5%
|
2.57%
|
-0.2%
|
-1.68%
|
2.1%
|
3.01%
|
3.4%
|
Assets
1 |
3,807
|
4,874
|
4,770
|
4,831
|
4,938
|
5,156
|
4,135
|
4,128
|
Book Value Per Share
2 |
-8.150
|
-9.260
|
-9.060
|
-9.640
|
-10.50
|
-10.60
|
-10.70
|
-10.80
|
Cash Flow per Share
2 |
-
|
0.7700
|
1.890
|
1.950
|
1.490
|
2.140
|
2.210
|
-
|
Capex
1 |
350
|
317
|
386
|
428
|
417
|
377
|
324
|
311
|
Capex / Sales
|
33.14%
|
29.72%
|
35.06%
|
37.88%
|
36.27%
|
32.42%
|
26.99%
|
25.18%
|
Announcement Date
|
3/12/20
|
3/1/21
|
2/25/22
|
2/24/23
|
2/29/24
|
-
|
-
|
-
|
Last Close Price
5.78
USD Average target price
7
USD Spread / Average Target +21.11% Consensus |
1st Jan change
|
Capi.
|
---|
| 0.00% | 1.39B | | -20.47% | 80.17B | | -9.16% | 69.43B | | +6.13% | 44.6B | | +10.77% | 22.72B | | -22.65% | 21.2B | | +7.61% | 11.69B | | +12.68% | 2.61B | | -12.82% | 2.15B | | -4.85% | 818M |
Other Specialized REITs
|