Real-time Estimate
Cboe BZX
11:21:32 2024-04-29 EDT
|
5-day change
|
1st Jan Change
|
608,413
USD
|
+0.25%
|
|
-1.63%
|
+11.91%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
553,690
|
543,679
|
669,122
|
681,921
|
776,880
|
869,259
|
-
|
-
|
Enterprise Value (EV)
1 |
529,061
|
522,284
|
636,665
|
681,921
|
776,880
|
869,259
|
869,259
|
869,259
|
P/E ratio
|
6.82
x
|
13
x
|
7.58
x
|
-30.2
x
|
8.17
x
|
-
|
21.7
x
|
-
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
2.17
x
|
2.21
x
|
2.42
x
|
2.26
x
|
2.13
x
|
2.6
x
|
2.28
x
|
2.36
x
|
EV / Revenue
|
2.17
x
|
2.21
x
|
2.42
x
|
2.26
x
|
2.13
x
|
2.6
x
|
2.28
x
|
2.36
x
|
EV / EBITDA
|
12,895,104
x
|
13,739,316
x
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.3
x
|
1.21
x
|
1.34
x
|
1.46
x
|
1.4
x
|
1.46
x
|
1.33
x
|
1.26
x
|
Nbr of stocks (in thousands)
|
1,630
|
1,564
|
1,489
|
1,465
|
1,444
|
1,438
|
-
|
-
|
Reference price
2 |
339,590
|
347,815
|
450,662
|
468,711
|
542,625
|
606,920
|
606,920
|
606,920
|
Announcement Date
|
20-02-22
|
21-02-27
|
22-02-26
|
23-02-25
|
24-02-24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
254,616
|
245,510
|
276,094
|
302,089
|
364,482
|
333,716
|
381,170
|
368,510
|
EBITDA
|
42,938
|
39,571
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
32,874
|
28,975
|
36,321
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
12.91%
|
11.8%
|
13.16%
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
101,520
|
54,967
|
110,691
|
-32,439
|
120,166
|
-
|
47,698
|
-
|
Net income
|
81,417
|
42,521
|
89,795
|
-22,819
|
96,223
|
-
|
39,814
|
-
|
Net margin
|
31.98%
|
17.32%
|
32.52%
|
-7.55%
|
26.4%
|
-
|
10.45%
|
-
|
EPS
|
49,828
|
26,668
|
59,460
|
-15,535
|
66,412
|
-
|
28,000
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-02-22
|
21-02-27
|
22-02-26
|
23-02-25
|
24-02-24
|
-
|
-
|
-
|
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 |
70,583
|
71,798
|
70,810
|
76,180
|
76,934
|
78,165
|
85,393
|
92,503
|
93,210
|
93,376
|
80,406
|
90,272
|
91,877
|
92,651
|
92,370
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
9,003
|
11,295
|
12,117
|
12,968
|
Net income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7,302
|
9,453
|
10,403
|
10,633
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8.09%
|
10.29%
|
11.23%
|
11.51%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
24,377
|
-
|
-
|
-
|
-
|
5,085
|
6,599
|
7,278
|
7,454
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
21-11-06
|
22-02-26
|
22-04-30
|
22-08-06
|
22-11-05
|
23-02-25
|
23-05-06
|
23-08-05
|
23-11-04
|
24-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
24,629
|
21,395
|
32,457
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
6.2%
|
5.05%
|
5.78%
|
6.29%
|
7.22%
|
4%
|
4.85%
|
1.4%
|
ROA (Net income/ Total Assets)
|
3.14%
|
5.03%
|
3%
|
3.23%
|
3.7%
|
2.1%
|
1.7%
|
0.7%
|
Assets
|
2,590,596
|
845,735
|
2,996,763
|
-706,667
|
2,599,989
|
-
|
2,342,000
|
-
|
Book Value Per Share
1 |
261,417
|
287,031
|
335,191
|
321,579
|
387,384
|
415,718
|
457,239
|
480,076
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
13,276
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
4.81%
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-02-22
|
21-02-27
|
22-02-26
|
23-02-25
|
24-02-24
|
-
|
-
|
-
|
Last Close Price
606,920
USD Average target price
655,745
USD Spread / Average Target +8.04% Consensus |
1st Jan change
|
Capi.
|
---|
| +11.91% | 869B | | 0.00% | 239B | | +29.70% | 178B | | -7.83% | 126B | | +32.50% | 79.32B | | -4.65% | 74.17B | | -15.82% | 50.82B | | -24.68% | 38.6B | | +19.71% | 31.74B | | +14.46% | 29.82B |
Consumer Goods Conglomerates
|