Real-time Estimate
Cboe BZX
12:04:37 2024-05-06 EDT
|
5-day change
|
1st Jan Change
|
32.36
USD
|
+1.03%
|
|
+8.69%
|
-12.92%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
699.8
|
533.7
|
715.1
|
607.2
|
547.8
|
467.4
|
-
|
Enterprise Value (EV)
1 |
699.8
|
533.7
|
715.1
|
607.2
|
547.8
|
467.4
|
467.4
|
P/E ratio
|
12.5
x
|
9.06
x
|
10.5
x
|
10
x
|
12.7
x
|
10.3
x
|
9.64
x
|
Yield
|
2.67%
|
3.69%
|
3.07%
|
3.89%
|
4.46%
|
5.25%
|
5.34%
|
Capitalization / Revenue
|
4.12
x
|
2.86
x
|
3.82
x
|
3.22
x
|
3.35
x
|
2.75
x
|
2.56
x
|
EV / Revenue
|
4.12
x
|
2.86
x
|
3.82
x
|
3.22
x
|
3.35
x
|
2.75
x
|
2.56
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.47
x
|
1.01
x
|
1.31
x
|
1.35
x
|
1.11
x
|
0.9
x
|
0.84
x
|
Nbr of stocks (in thousands)
|
15,193
|
14,917
|
14,849
|
14,565
|
14,558
|
14,594
|
-
|
Reference price
2 |
46.06
|
35.78
|
48.16
|
41.69
|
37.63
|
32.03
|
32.03
|
Announcement Date
|
20-01-28
|
21-01-26
|
22-01-25
|
23-01-31
|
24-01-30
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
169.7
|
186.8
|
187.2
|
188.4
|
163.3
|
169.8
|
182.5
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
74.44
|
86.81
|
83.45
|
81.55
|
55.94
|
57.74
|
64.47
|
Operating Margin
|
43.85%
|
46.48%
|
44.59%
|
43.28%
|
34.25%
|
33.99%
|
35.33%
|
Earnings before Tax (EBT)
1 |
71.58
|
74.4
|
86.64
|
77.05
|
53.84
|
56.29
|
60.71
|
Net income
1 |
57.2
|
59.49
|
69.01
|
61.44
|
43.38
|
45.54
|
48.58
|
Net margin
|
33.7%
|
31.85%
|
36.87%
|
32.61%
|
26.57%
|
26.81%
|
26.63%
|
EPS
2 |
3.690
|
3.950
|
4.600
|
4.170
|
2.970
|
3.102
|
3.322
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
1.230
|
1.320
|
1.480
|
1.620
|
1.680
|
1.680
|
1.710
|
Announcement Date
|
20-01-28
|
21-01-26
|
22-01-25
|
23-01-31
|
24-01-30
|
-
|
-
|
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 |
45.84
|
48.9
|
46.19
|
47.68
|
47.77
|
46.76
|
44.15
|
42.8
|
37.66
|
38.7
|
41.6
|
41.62
|
42.57
|
43.7
|
43.76
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
19.58
|
21.93
|
19.98
|
21.12
|
20.68
|
19.77
|
17.98
|
15.66
|
11.45
|
10.85
|
14.23
|
12.99
|
14.55
|
15.89
|
14.42
|
Operating Margin
|
42.71%
|
44.85%
|
43.26%
|
44.3%
|
43.29%
|
42.28%
|
40.73%
|
36.58%
|
30.4%
|
28.04%
|
34.22%
|
31.22%
|
34.18%
|
36.35%
|
32.94%
|
Earnings before Tax (EBT)
1 |
18.64
|
20.7
|
21.06
|
18.77
|
17.91
|
19.3
|
15.98
|
15.55
|
12.02
|
10.28
|
16.34
|
12.62
|
13.63
|
14.68
|
13.6
|
Net income
1 |
14.64
|
16.49
|
16.8
|
15.03
|
14.27
|
15.35
|
12.73
|
12.39
|
9.787
|
8.48
|
13.27
|
10.14
|
10.97
|
11.8
|
10.86
|
Net margin
|
31.93%
|
33.73%
|
36.36%
|
31.52%
|
29.87%
|
32.83%
|
28.83%
|
28.95%
|
25.99%
|
21.91%
|
31.91%
|
24.36%
|
25.76%
|
27%
|
24.83%
|
EPS
2 |
0.9700
|
1.110
|
1.130
|
1.020
|
0.9700
|
1.050
|
0.8700
|
0.8500
|
0.6700
|
0.5800
|
0.9100
|
0.6950
|
0.7500
|
0.8050
|
0.7425
|
Dividend per Share
2 |
0.3600
|
0.4000
|
0.4000
|
0.4000
|
0.4000
|
0.4200
|
0.4200
|
0.4200
|
0.4200
|
0.4200
|
0.4300
|
0.4200
|
0.4200
|
0.4200
|
0.4275
|
Announcement Date
|
21-10-26
|
22-01-25
|
22-04-26
|
22-07-26
|
22-10-25
|
23-01-31
|
23-04-25
|
23-07-25
|
23-10-31
|
24-01-30
|
24-04-30
|
-
|
-
|
-
|
-
|
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)
|
12.4%
|
11.8%
|
12.7%
|
13.2%
|
9.3%
|
9.28%
|
9.1%
|
ROA (Net income/ Total Assets)
|
1.3%
|
1.23%
|
1.31%
|
1.12%
|
0.76%
|
0.79%
|
0.83%
|
Assets
1 |
4,400
|
4,836
|
5,268
|
5,486
|
5,708
|
5,801
|
5,889
|
Book Value Per Share
2 |
31.30
|
35.50
|
36.70
|
31.00
|
34.00
|
35.70
|
38.00
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-01-28
|
21-01-26
|
22-01-25
|
23-01-31
|
24-01-30
|
-
|
-
|
Last Close Price
32.03
USD Average target price
35.33
USD Spread / Average Target +10.31% Consensus |
1st Jan change
|
Capi.
|
---|
| -12.92% | 467M | | +12.13% | 547B | | +11.72% | 291B | | +12.30% | 250B | | +22.98% | 209B | | +19.13% | 171B | | +12.26% | 169B | | +11.01% | 164B | | +3.34% | 143B | | -10.92% | 139B |
Other Banks
|