Real-time Estimate
Cboe BZX
10:51:38 2024-05-16 EDT
|
5-day change
|
1st Jan Change
|
10.64
USD
|
+1.62%
|
|
-0.85%
|
-17.82%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
241.6
|
189.1
|
262.8
|
303.9
|
216.5
|
177.5
|
-
|
Enterprise Value (EV)
1 |
241.6
|
189.1
|
262.8
|
303.9
|
216.5
|
177.5
|
177.5
|
P/E ratio
|
11.5
x
|
9.71
x
|
8.04
x
|
6.97
x
|
7.56
x
|
8.42
x
|
6.8
x
|
Yield
|
4.06%
|
5.06%
|
3.89%
|
3.56%
|
4.98%
|
6.11%
|
6.11%
|
Capitalization / Revenue
|
2.75
x
|
2.04
x
|
2.48
x
|
2.63
x
|
2
x
|
1.77
x
|
1.64
x
|
EV / Revenue
|
2.75
x
|
2.04
x
|
2.48
x
|
2.63
x
|
2
x
|
1.77
x
|
1.64
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.01
x
|
0.76
x
|
1.07
x
|
1.13
x
|
0.75
x
|
0.57
x
|
0.54
x
|
Nbr of stocks (in thousands)
|
17,517
|
17,081
|
17,033
|
16,892
|
16,848
|
16,957
|
-
|
Reference price
2 |
13.79
|
11.07
|
15.43
|
17.99
|
12.85
|
10.47
|
10.47
|
Announcement Date
|
1/27/20
|
1/28/21
|
1/26/22
|
1/26/23
|
1/25/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
88
|
92.9
|
106.1
|
115.5
|
108.2
|
100.2
|
108.4
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
32.41
|
40.01
|
53.24
|
-
|
47.56
|
40.24
|
46.27
|
Operating Margin
|
36.83%
|
43.07%
|
50.19%
|
-
|
43.98%
|
40.14%
|
42.68%
|
Earnings before Tax (EBT)
1 |
30.34
|
29.42
|
48.26
|
63.11
|
41.46
|
32.38
|
39.55
|
Net income
1 |
19.69
|
19.56
|
33.08
|
44.78
|
28.78
|
21.06
|
26.11
|
Net margin
|
22.38%
|
21.05%
|
31.18%
|
38.76%
|
26.61%
|
21.01%
|
24.09%
|
EPS
2 |
1.200
|
1.140
|
1.920
|
2.580
|
1.700
|
1.243
|
1.540
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.5600
|
0.5600
|
0.6000
|
0.6400
|
0.6400
|
0.6400
|
0.6400
|
Announcement Date
|
1/27/20
|
1/28/21
|
1/26/22
|
1/26/23
|
1/25/24
|
-
|
-
|
Fiscal Period: December |
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 |
27.76
|
24.47
|
27.43
|
32.4
|
31.24
|
25.81
|
28.11
|
27.09
|
27.15
|
25.25
|
24.75
|
25.05
|
25.23
|
25.48
|
26.41
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
14.4
|
25.07
|
-
|
-
|
-
|
-
|
-
|
-
|
10.58
|
10.41
|
9.722
|
10.28
|
10.4
|
10.7
|
11.39
|
Operating Margin
|
51.87%
|
102.45%
|
-
|
-
|
-
|
-
|
-
|
-
|
38.98%
|
41.24%
|
39.28%
|
41.05%
|
41.19%
|
42%
|
43.14%
|
Earnings before Tax (EBT)
1 |
15.04
|
14.09
|
14.37
|
18.94
|
15.71
|
11.33
|
12.05
|
9.418
|
8.655
|
8.326
|
7.861
|
8.043
|
8.147
|
8.413
|
9.202
|
Net income
1 |
10.44
|
9.676
|
10.02
|
13.22
|
11.9
|
7.933
|
8.43
|
6.538
|
5.88
|
5.432
|
5.1
|
5.229
|
5.303
|
5.49
|
6.046
|
Net margin
|
37.62%
|
39.54%
|
36.55%
|
40.8%
|
38.09%
|
30.74%
|
29.99%
|
24.14%
|
21.66%
|
21.51%
|
20.61%
|
20.87%
|
21.01%
|
21.54%
|
22.9%
|
EPS
2 |
0.6100
|
0.5600
|
0.5800
|
0.7600
|
0.6900
|
0.4600
|
0.5000
|
0.3900
|
0.3500
|
0.3200
|
0.3000
|
0.3067
|
0.3133
|
0.3200
|
0.3567
|
Dividend per Share
2 |
0.1600
|
0.1600
|
0.1600
|
0.1600
|
0.1600
|
0.1600
|
0.1600
|
0.1600
|
0.1600
|
-
|
0.1600
|
0.1600
|
0.1600
|
0.1600
|
0.1600
|
Announcement Date
|
1/26/22
|
4/21/22
|
7/21/22
|
10/20/22
|
1/26/23
|
4/18/23
|
7/20/23
|
10/19/23
|
1/25/24
|
4/19/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
8.96%
|
8.54%
|
12.6%
|
15.8%
|
9.51%
|
7.3%
|
8.6%
|
ROA (Net income/ Total Assets)
|
0.71%
|
0.73%
|
1.14%
|
1.38%
|
0.78%
|
0.59%
|
0.71%
|
Assets
1 |
2,791
|
2,686
|
2,894
|
3,257
|
3,689
|
3,591
|
3,678
|
Book Value Per Share
2 |
13.70
|
14.60
|
14.50
|
16.00
|
17.20
|
18.30
|
19.30
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/27/20
|
1/28/21
|
1/26/22
|
1/26/23
|
1/25/24
|
-
|
-
|
Last Close Price
10.47
USD Average target price
12.5
USD Spread / Average Target +19.39% Consensus |
1st Jan change
|
Capi.
|
---|
| -18.52% | 178M | | +26.58% | 206B | | +1.06% | 73.17B | | +9.03% | 55.56B | | +4.94% | 48.93B | | +36.41% | 45.73B | | +7.14% | 38.09B | | -16.64% | 34.96B | | -96.60% | 32.24B | | +13.02% | 26.66B |
Commercial Banks
|