Real-time Estimate
Cboe BZX
10:02:55 2024-05-28 EDT
|
5-day change
|
1st Jan Change
|
48.55
USD
|
+0.02%
|
|
-0.90%
|
+1.02%
|
Fiscal Period: October |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
49,964
|
44,323
|
67,623
|
55,971
|
45,216
|
62,293
|
-
|
-
|
Enterprise Value (EV)
1 |
49,964
|
44,323
|
67,623
|
55,971
|
45,216
|
62,293
|
62,293
|
62,293
|
P/E ratio
|
10
x
|
12.1
x
|
10.8
x
|
9.26
x
|
9.48
x
|
10.5
x
|
9.57
x
|
9.44
x
|
Yield
|
4.99%
|
5.86%
|
3.89%
|
5.29%
|
7.03%
|
5.43%
|
5.63%
|
5.51%
|
Capitalization / Revenue
|
2.67
x
|
2.37
x
|
3.38
x
|
2.56
x
|
1.94
x
|
2.53
x
|
2.46
x
|
2.4
x
|
EV / Revenue
|
2.67
x
|
2.37
x
|
3.38
x
|
2.56
x
|
1.94
x
|
2.53
x
|
2.46
x
|
2.4
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.41
x
|
1.18
x
|
1.64
x
|
1.24
x
|
0.95
x
|
1.21
x
|
1.15
x
|
1.09
x
|
Nbr of stocks (in thousands)
|
889,747
|
891,989
|
900,625
|
904,657
|
924,480
|
937,872
|
-
|
-
|
Reference price
2 |
56.16
|
49.69
|
75.08
|
61.87
|
48.91
|
66.42
|
66.42
|
66.42
|
Announcement Date
|
12/5/19
|
12/3/20
|
12/2/21
|
12/1/22
|
11/30/23
|
-
|
-
|
-
|
Fiscal Period: October |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
18,689
|
18,741
|
20,015
|
21,833
|
23,357
|
24,595
|
25,352
|
25,995
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
8,321
|
8,176
|
8,480
|
9,030
|
10,184
|
11,023
|
11,541
|
10,033
|
Operating Margin
|
44.52%
|
43.63%
|
42.37%
|
41.36%
|
43.6%
|
44.82%
|
45.52%
|
38.6%
|
Earnings before Tax (EBT)
1 |
6,469
|
4,890
|
8,322
|
7,973
|
6,964
|
7,701
|
8,062
|
8,912
|
Net income
1 |
4,985
|
3,790
|
6,429
|
6,220
|
4,995
|
5,662
|
6,041
|
6,447
|
Net margin
|
26.67%
|
20.22%
|
32.12%
|
28.49%
|
21.39%
|
23.02%
|
23.83%
|
24.8%
|
EPS
2 |
5.595
|
4.110
|
6.965
|
6.680
|
5.160
|
6.356
|
6.938
|
7.039
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
2.800
|
2.910
|
2.920
|
3.270
|
3.440
|
3.607
|
3.742
|
3.660
|
Announcement Date
|
12/5/19
|
12/3/20
|
12/2/21
|
12/1/22
|
11/30/23
|
-
|
-
|
-
|
Fiscal Period: October |
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 |
5,064
|
5,498
|
5,376
|
5,571
|
5,388
|
5,927
|
5,702
|
5,884
|
5,844
|
6,221
|
6,079
|
6,142
|
6,200
|
6,321
|
6,170
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
1,929
|
2,508
|
2,262
|
2,388
|
1,905
|
2,660
|
2,475
|
2,600
|
2,449
|
2,862
|
2,525
|
2,806
|
2,714
|
2,939
|
2,738
|
Operating Margin
|
38.09%
|
45.62%
|
42.08%
|
42.86%
|
35.36%
|
44.88%
|
43.41%
|
44.19%
|
41.91%
|
46.01%
|
41.53%
|
45.69%
|
43.77%
|
46.5%
|
44.38%
|
Earnings before Tax (EBT)
1 |
1,851
|
2,400
|
1,959
|
2,145
|
1,469
|
1,170
|
2,124
|
1,807
|
1,863
|
2,171
|
2,053
|
1,735
|
1,556
|
1,409
|
1,508
|
Net income
1 |
1,436
|
1,864
|
1,518
|
1,660
|
1,178
|
423
|
1,677
|
1,420
|
1,475
|
1,716
|
1,494
|
1,426
|
1,350
|
1,017
|
1,099
|
Net margin
|
28.36%
|
33.9%
|
28.24%
|
29.8%
|
21.86%
|
7.14%
|
29.41%
|
24.13%
|
25.24%
|
27.58%
|
24.58%
|
23.23%
|
21.77%
|
16.09%
|
17.81%
|
EPS
2 |
1.535
|
2.015
|
1.620
|
1.780
|
1.260
|
0.3900
|
1.760
|
1.470
|
1.530
|
1.770
|
1.638
|
1.687
|
1.670
|
1.770
|
1.780
|
Dividend per Share
2 |
0.7300
|
0.8050
|
0.8050
|
0.8300
|
0.8300
|
0.8500
|
0.8500
|
0.8700
|
0.8700
|
0.9000
|
0.9000
|
0.9100
|
0.9100
|
0.9700
|
0.9700
|
Announcement Date
|
12/2/21
|
2/25/22
|
5/26/22
|
8/25/22
|
12/1/22
|
2/24/23
|
5/25/23
|
8/31/23
|
11/30/23
|
2/29/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: October |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
15.4%
|
11.7%
|
16.7%
|
14.7%
|
13.3%
|
12.4%
|
13.1%
|
12.9%
|
ROA (Net income/ Total Assets)
|
0.8%
|
0.52%
|
0.8%
|
0.69%
|
0.53%
|
0.65%
|
0.68%
|
0.67%
|
Assets
1 |
623,125
|
728,846
|
803,625
|
901,449
|
942,453
|
871,096
|
888,424
|
962,172
|
Book Value Per Share
2 |
39.90
|
42.00
|
45.80
|
50.00
|
51.60
|
54.90
|
57.90
|
61.10
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
12/5/19
|
12/3/20
|
12/2/21
|
12/1/22
|
11/30/23
|
-
|
-
|
-
|
Last Close Price
66.42
CAD Average target price
68.87
CAD Spread / Average Target +3.69% Consensus |
1st Jan change
|
Capi.
|
---|
| +17.10% | 576B | | +17.88% | 310B | | +21.47% | 256B | | +21.92% | 210B | | +25.59% | 189B | | +29.53% | 173B | | +7.88% | 164B | | +6.83% | 149B | | -10.46% | 140B |
Other Banks
|