Real-time Estimate
Cboe BZX
13:48:22 2024-05-01 EDT
|
5-day change
|
1st Jan Change
|
56.13
USD
|
+10.91%
|
|
+6.61%
|
+3.13%
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
1,670
|
1,317
|
2,748
|
2,139
|
2,331
|
2,880
|
-
|
Enterprise Value (EV)
1 |
1,670
|
1,317
|
2,748
|
2,139
|
2,331
|
2,880
|
2,880
|
P/E ratio
|
10.9
x
|
7.41
x
|
13
x
|
9.03
x
|
7.78
x
|
6.56
x
|
7.43
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
3.4
x
|
2.27
x
|
4.27
x
|
2.97
x
|
2.58
x
|
2.59
x
|
2.52
x
|
EV / Revenue
|
3.4
x
|
2.27
x
|
4.27
x
|
2.97
x
|
2.58
x
|
2.59
x
|
2.52
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.56
x
|
1.07
x
|
1.96
x
|
1.3
x
|
1.21
x
|
1.27
x
|
1.12
x
|
Nbr of stocks (in thousands)
|
61,286
|
59,656
|
59,238
|
59,663
|
59,113
|
56,899
|
-
|
Reference price
2 |
27.25
|
22.08
|
46.39
|
35.85
|
39.44
|
50.61
|
50.61
|
Announcement Date
|
19-07-30
|
20-07-29
|
21-07-29
|
22-08-04
|
23-07-27
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
491.4
|
580.6
|
644
|
720.5
|
903.6
|
1,112
|
1,142
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
240.2
|
304.8
|
329.5
|
358.5
|
456.5
|
595.4
|
620.6
|
Operating Margin
|
48.89%
|
52.5%
|
51.16%
|
49.75%
|
50.52%
|
53.52%
|
54.36%
|
Earnings before Tax (EBT)
1 |
212.8
|
262.6
|
305.7
|
340
|
431.7
|
638.8
|
574.3
|
Net income
1 |
154.8
|
183.1
|
215.5
|
240.7
|
307.2
|
450
|
403.8
|
Net margin
|
31.51%
|
31.54%
|
33.47%
|
33.41%
|
33.99%
|
40.45%
|
35.36%
|
EPS
2 |
2.490
|
2.980
|
3.560
|
3.970
|
5.070
|
7.710
|
6.808
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
19-07-30
|
20-07-29
|
21-07-29
|
22-08-04
|
23-07-27
|
-
|
-
|
Fiscal Period: June |
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
|
2025 Q3
|
---|
Net sales
1 |
173.3
|
176.4
|
178.3
|
192.5
|
207.7
|
228.2
|
231.2
|
236.5
|
245.7
|
352.7
|
294.8
|
295.4
|
284.5
|
289.5
|
289
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
88.91
|
90.34
|
91.49
|
87.72
|
91.6
|
120.7
|
120.2
|
124
|
125.2
|
230.9
|
161.5
|
150.8
|
155.2
|
156.1
|
151.8
|
Operating Margin
|
51.29%
|
51.22%
|
51.31%
|
45.56%
|
44.1%
|
52.89%
|
51.98%
|
52.44%
|
50.95%
|
65.46%
|
54.8%
|
51.05%
|
54.55%
|
53.91%
|
52.53%
|
Earnings before Tax (EBT)
1 |
84.91
|
86.34
|
86.99
|
81.72
|
82.85
|
117.2
|
114.7
|
117
|
118.2
|
217.4
|
155.5
|
147.7
|
145.7
|
148.4
|
143.2
|
Net income
1 |
60.21
|
60.79
|
61.82
|
57.9
|
58.41
|
81.55
|
79.85
|
87.36
|
82.64
|
151.8
|
110.7
|
104.9
|
102.9
|
104
|
100.2
|
Net margin
|
34.73%
|
34.47%
|
34.67%
|
30.07%
|
28.12%
|
35.73%
|
34.53%
|
36.94%
|
33.64%
|
43.03%
|
37.56%
|
35.51%
|
36.16%
|
35.91%
|
34.67%
|
EPS
2 |
0.9900
|
1.000
|
1.020
|
0.9600
|
0.9700
|
1.350
|
1.320
|
1.460
|
1.380
|
2.620
|
1.910
|
1.810
|
1.715
|
1.747
|
1.692
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
21-10-28
|
22-01-27
|
22-04-28
|
22-08-04
|
22-10-27
|
23-01-26
|
23-04-27
|
23-07-27
|
23-10-26
|
24-01-30
|
24-04-30
|
-
|
-
|
-
|
-
|
Fiscal Period: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
15.4%
|
15.7%
|
16.5%
|
15.6%
|
17.2%
|
21.7%
|
16.6%
|
ROA (Net income/ Total Assets)
|
1.51%
|
1.53%
|
1.52%
|
1.57%
|
1.64%
|
2.09%
|
1.7%
|
Assets
1 |
10,253
|
11,969
|
14,179
|
15,332
|
18,730
|
21,533
|
23,786
|
Book Value Per Share
2 |
17.50
|
20.60
|
23.60
|
27.50
|
32.50
|
39.90
|
45.10
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
19-07-30
|
20-07-29
|
21-07-29
|
22-08-04
|
23-07-27
|
-
|
-
|
Last Close Price
50.61
USD Average target price
68.83
USD Spread / Average Target +36.01% Consensus |
1st Jan change
|
Capi.
|
---|
| +3.13% | 2.88B | | +12.93% | 551B | | +9.64% | 291B | | +10.73% | 249B | | +21.03% | 208B | | +18.46% | 171B | | +9.68% | 166B | | +9.76% | 162B | | -11.07% | 138B | | -0.60% | 137B |
Other Banks
|