Market Closed -
Nyse
16:03:23 2024-05-02 EDT
|
5-day change
|
1st Jan Change
|
5.09
USD
|
+3.25%
|
|
+1.39%
|
-37.24%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,107
|
1,515
|
1,960
|
699.6
|
896.1
|
565.5
|
-
|
-
|
Enterprise Value (EV)
1 |
4,317
|
4,202
|
4,167
|
3,331
|
3,319
|
3,005
|
2,852
|
2,676
|
P/E ratio
|
-5.87
x
|
-4.19
x
|
5.9
x
|
-2.54
x
|
-9.22
x
|
-15.3
x
|
9.79
x
|
5.54
x
|
Yield
|
2.79%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.2
x
|
0.24
x
|
0.25
x
|
0.1
x
|
0.16
x
|
0.1
x
|
0.09
x
|
0.08
x
|
EV / Revenue
|
0.77
x
|
0.68
x
|
0.52
x
|
0.48
x
|
0.59
x
|
0.52
x
|
0.44
x
|
0.38
x
|
EV / EBITDA
|
7.32
x
|
5.79
x
|
4.62
x
|
7.42
x
|
16.6
x
|
8.81
x
|
6.65
x
|
5.45
x
|
EV / FCF
|
16.4
x
|
7.57
x
|
7.53
x
|
-20.9
x
|
49.5
x
|
-96.6
x
|
18.2
x
|
11.6
x
|
FCF Yield
|
6.09%
|
13.2%
|
13.3%
|
-4.77%
|
2.02%
|
-1.03%
|
5.5%
|
8.63%
|
Price to Book
|
0.53
x
|
0.86
x
|
0.9
x
|
0.4
x
|
0.53
x
|
0.34
x
|
0.33
x
|
0.31
x
|
Nbr of stocks (in thousands)
|
114,341
|
115,457
|
116,588
|
109,480
|
110,488
|
111,099
|
-
|
-
|
Reference price
2 |
9.680
|
13.12
|
16.81
|
6.390
|
8.110
|
5.090
|
5.090
|
5.090
|
Announcement Date
|
20-02-25
|
21-02-23
|
22-02-17
|
23-02-23
|
24-02-15
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
5,598
|
6,221
|
7,983
|
6,908
|
5,636
|
5,824
|
6,418
|
7,001
|
EBITDA
1 |
590
|
726
|
902
|
449
|
200
|
341
|
428.6
|
490.7
|
EBIT
1 |
91
|
-345
|
667
|
235
|
4
|
72
|
180.8
|
222.7
|
Operating Margin
|
1.63%
|
-5.55%
|
8.36%
|
3.4%
|
0.07%
|
1.24%
|
2.82%
|
3.18%
|
Earnings before Tax (EBT)
1 |
-158
|
-591
|
435
|
-323
|
-122
|
-66.5
|
54
|
116.6
|
Net income
1 |
-188
|
-360
|
343
|
-287
|
-97
|
-37.53
|
54.7
|
158.6
|
Net margin
|
-3.36%
|
-5.79%
|
4.3%
|
-4.15%
|
-1.72%
|
-0.64%
|
0.85%
|
2.27%
|
EPS
2 |
-1.650
|
-3.130
|
2.850
|
-2.520
|
-0.8800
|
-0.3333
|
0.5200
|
0.9188
|
Free Cash Flow
1 |
263
|
555
|
553
|
-159
|
67
|
-31.1
|
157
|
230.9
|
FCF margin
|
4.7%
|
8.92%
|
6.93%
|
-2.3%
|
1.19%
|
-0.53%
|
2.45%
|
3.3%
|
FCF Conversion (EBITDA)
|
44.58%
|
76.45%
|
61.31%
|
-
|
33.5%
|
-
|
36.63%
|
47.06%
|
FCF Conversion (Net income)
|
-
|
-
|
161.22%
|
-
|
-
|
-
|
287.02%
|
145.59%
|
Dividend per Share
2 |
0.2700
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-02-25
|
21-02-23
|
22-02-17
|
23-02-23
|
24-02-15
|
-
|
-
|
-
|
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 |
2,186
|
1,974
|
1,635
|
2,142
|
1,808
|
1,323
|
1,131
|
1,671
|
1,584
|
1,250
|
1,126
|
1,685
|
1,649
|
1,364
|
-
|
EBITDA
1 |
273
|
157
|
69
|
202
|
166
|
12
|
-52
|
126
|
107
|
19
|
-17
|
145.3
|
142.6
|
56.85
|
-
|
EBIT
1 |
206
|
108
|
18
|
147
|
113
|
-43
|
-141
|
77
|
57
|
-28
|
-84
|
70
|
81
|
11
|
-
|
Operating Margin
|
9.42%
|
5.47%
|
1.1%
|
6.86%
|
6.25%
|
-3.25%
|
-12.47%
|
4.61%
|
3.6%
|
-2.24%
|
-7.46%
|
4.15%
|
4.91%
|
0.81%
|
-
|
Earnings before Tax (EBT)
1 |
153
|
61
|
45
|
126
|
66
|
-560
|
-182
|
22
|
170
|
-132
|
-128
|
45.47
|
49.9
|
-30.83
|
-
|
Net income
1 |
114
|
47
|
23
|
88
|
55
|
-453
|
-138
|
19
|
129
|
-107
|
-101
|
39.72
|
38.12
|
-24
|
-
|
Net margin
|
5.22%
|
2.38%
|
1.41%
|
4.11%
|
3.04%
|
-34.24%
|
-12.2%
|
1.14%
|
8.14%
|
-8.56%
|
-8.97%
|
2.36%
|
2.31%
|
-1.76%
|
-
|
EPS
2 |
0.9500
|
0.3900
|
0.1900
|
0.7500
|
0.4800
|
-4.140
|
-1.260
|
0.1700
|
1.150
|
-0.9700
|
-0.9100
|
0.3625
|
0.3550
|
-0.2125
|
-0.5400
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
21-10-28
|
22-02-17
|
22-04-28
|
22-07-28
|
22-10-27
|
23-02-23
|
23-05-03
|
23-07-25
|
23-10-24
|
24-02-15
|
24-04-25
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
3,210
|
2,687
|
2,207
|
2,631
|
2,423
|
2,440
|
2,287
|
2,110
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
5.441
x
|
3.701
x
|
2.447
x
|
5.86
x
|
12.12
x
|
7.156
x
|
5.336
x
|
4.3
x
|
Free Cash Flow
1 |
263
|
555
|
553
|
-159
|
67
|
-31.1
|
157
|
231
|
ROE (net income / shareholders' equity)
|
5.32%
|
-18.7%
|
17.4%
|
-14.5%
|
-5.63%
|
-0.1%
|
3.95%
|
6.13%
|
ROA (Net income/ Total Assets)
|
1.58%
|
3.19%
|
4.85%
|
-4.22%
|
-1.59%
|
-0.6%
|
0.85%
|
1.62%
|
Assets
1 |
-11,917
|
-11,281
|
7,072
|
6,797
|
6,111
|
6,256
|
6,435
|
9,811
|
Book Value Per Share
2 |
18.30
|
15.30
|
18.70
|
16.10
|
15.20
|
15.00
|
15.50
|
16.60
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
108
|
95
|
101
|
109
|
72
|
78
|
80
|
80
|
Capex / Sales
|
1.93%
|
1.53%
|
1.27%
|
1.58%
|
1.28%
|
1.34%
|
1.25%
|
1.14%
|
Announcement Date
|
20-02-25
|
21-02-23
|
22-02-17
|
23-02-23
|
24-02-15
|
-
|
-
|
-
|
Last Close Price
5.09
USD Average target price
5.875
USD Spread / Average Target +15.42% Consensus |
1st Jan change
|
Capi.
|
---|
| -37.24% | 548M | | +5.03% | 8.13B | | -16.27% | 3.13B | | -11.56% | 2.26B | | +18.06% | 2.24B | | +26.46% | 1.45B | | -54.80% | 1.38B | | -19.04% | 1.33B | | -13.16% | 945M | | -42.83% | 679M |
Residential Real Estate Services
|