Market Closed -
Nasdaq
16:00:00 2024-04-29 EDT
|
5-day change
|
1st Jan Change
|
259.8
USD
|
+2.02%
|
|
-2.46%
|
-33.17%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
104,186
|
132,227
|
116,892
|
52,619
|
57,494
|
35,001
|
-
|
-
|
Enterprise Value (EV)
1 |
179,781
|
213,981
|
207,852
|
149,577
|
154,562
|
131,701
|
132,942
|
134,012
|
P/E ratio
|
65.1
x
|
43
x
|
26.6
x
|
11
x
|
13
x
|
7.72
x
|
7.35
x
|
6.42
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
2.28
x
|
2.75
x
|
2.26
x
|
0.97
x
|
1.05
x
|
0.64
x
|
0.64
x
|
0.63
x
|
EV / Revenue
|
3.93
x
|
4.45
x
|
4.02
x
|
2.77
x
|
2.83
x
|
2.41
x
|
2.43
x
|
2.43
x
|
EV / EBITDA
|
10.7
x
|
11.6
x
|
10.1
x
|
6.92
x
|
7.06
x
|
5.96
x
|
5.95
x
|
5.81
x
|
EV / FCF
|
39.5
x
|
30.3
x
|
23.9
x
|
24.5
x
|
44.3
x
|
47.5
x
|
46.3
x
|
28.2
x
|
FCF Yield
|
2.53%
|
3.3%
|
4.18%
|
4.08%
|
2.26%
|
2.11%
|
2.16%
|
3.54%
|
Price to Book
|
3.24
x
|
5.38
x
|
8.02
x
|
5.68
x
|
5.32
x
|
2.18
x
|
1.74
x
|
1.55
x
|
Nbr of stocks (in thousands)
|
214,780
|
199,875
|
179,291
|
155,172
|
147,920
|
137,467
|
-
|
-
|
Reference price
2 |
485.1
|
661.6
|
652.0
|
339.1
|
388.7
|
254.6
|
254.6
|
254.6
|
Announcement Date
|
20-01-31
|
21-01-29
|
22-01-28
|
23-01-27
|
24-02-02
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
45,764
|
48,097
|
51,682
|
54,022
|
54,607
|
54,684
|
54,612
|
55,249
|
EBITDA
1 |
16,855
|
18,518
|
20,630
|
21,616
|
21,894
|
22,085
|
22,347
|
23,052
|
EBIT
1 |
6,511
|
8,405
|
10,526
|
11,962
|
12,559
|
12,759
|
12,836
|
13,380
|
Operating Margin
|
14.23%
|
17.48%
|
20.37%
|
22.14%
|
23%
|
23.33%
|
23.5%
|
24.22%
|
Earnings before Tax (EBT)
1 |
2,431
|
4,302
|
6,388
|
7,462
|
6,854
|
7,327
|
7,396
|
7,800
|
Net income
1 |
1,668
|
3,222
|
4,654
|
5,055
|
4,557
|
4,864
|
4,909
|
5,261
|
Net margin
|
3.64%
|
6.7%
|
9.01%
|
9.36%
|
8.35%
|
8.89%
|
8.99%
|
9.52%
|
EPS
2 |
7.450
|
15.40
|
24.47
|
30.74
|
29.99
|
32.97
|
34.64
|
39.64
|
Free Cash Flow
1 |
4,553
|
7,070
|
8,684
|
6,102
|
3,490
|
2,773
|
2,872
|
4,744
|
FCF margin
|
9.95%
|
14.7%
|
16.8%
|
11.3%
|
6.39%
|
5.07%
|
5.26%
|
8.59%
|
FCF Conversion (EBITDA)
|
27.01%
|
38.18%
|
42.09%
|
28.23%
|
15.94%
|
12.56%
|
12.85%
|
20.58%
|
FCF Conversion (Net income)
|
272.96%
|
219.43%
|
186.59%
|
120.71%
|
76.59%
|
57.02%
|
58.51%
|
90.18%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-01-31
|
21-01-29
|
22-01-28
|
23-01-27
|
24-02-02
|
-
|
-
|
-
|
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 |
13,212
|
13,200
|
13,598
|
13,550
|
13,674
|
13,653
|
13,659
|
13,584
|
13,711
|
13,679
|
13,621
|
13,574
|
13,731
|
13,572
|
13,560
|
EBITDA
1 |
5,379
|
5,213
|
5,509
|
5,412
|
5,482
|
5,350
|
5,522
|
5,449
|
5,573
|
5,497
|
5,513
|
5,504
|
5,668
|
5,518
|
5,618
|
EBIT
1 |
2,956
|
2,771
|
3,227
|
2,924
|
3,040
|
2,926
|
3,240
|
3,126
|
3,267
|
3,131
|
3,150
|
3,145
|
3,276
|
3,139
|
3,235
|
Operating Margin
|
22.37%
|
20.99%
|
23.73%
|
21.58%
|
22.23%
|
21.43%
|
23.72%
|
23.01%
|
23.83%
|
22.89%
|
23.12%
|
23.17%
|
23.86%
|
23.13%
|
23.86%
|
Earnings before Tax (EBT)
1 |
2,058
|
1,734
|
2,197
|
1,727
|
1,804
|
1,557
|
1,857
|
1,805
|
1,635
|
1,726
|
1,820
|
1,816
|
1,954
|
1,810
|
1,893
|
Net income
1 |
1,610
|
1,203
|
1,471
|
1,185
|
1,196
|
1,021
|
1,223
|
1,255
|
1,058
|
1,106
|
1,196
|
1,195
|
1,298
|
1,155
|
1,207
|
Net margin
|
12.19%
|
9.11%
|
10.82%
|
8.75%
|
8.75%
|
7.48%
|
8.95%
|
9.24%
|
7.72%
|
8.09%
|
8.78%
|
8.8%
|
9.46%
|
8.51%
|
8.9%
|
EPS
2 |
8.930
|
6.900
|
8.800
|
7.380
|
7.690
|
6.650
|
8.050
|
8.250
|
7.070
|
7.550
|
8.100
|
8.109
|
8.727
|
8.013
|
8.462
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
22-01-28
|
22-04-29
|
22-07-29
|
22-10-28
|
23-01-27
|
23-04-28
|
23-07-28
|
23-10-27
|
24-02-02
|
24-04-26
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
75,595
|
81,754
|
90,960
|
96,958
|
97,068
|
96,700
|
97,942
|
99,011
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
4.485
x
|
4.415
x
|
4.409
x
|
4.485
x
|
4.434
x
|
4.378
x
|
4.383
x
|
4.295
x
|
Free Cash Flow
1 |
4,553
|
7,070
|
8,684
|
6,102
|
3,490
|
2,773
|
2,872
|
4,744
|
ROE (net income / shareholders' equity)
|
4.93%
|
11.7%
|
24.6%
|
43.6%
|
45.1%
|
31.5%
|
27.2%
|
26.4%
|
ROA (Net income/ Total Assets)
|
1.13%
|
2.2%
|
3.25%
|
3.52%
|
3.12%
|
3.44%
|
3.46%
|
3.67%
|
Assets
1 |
147,159
|
146,195
|
143,350
|
143,506
|
145,871
|
141,311
|
141,747
|
143,214
|
Book Value Per Share
2 |
150.0
|
123.0
|
81.30
|
59.70
|
73.00
|
117.0
|
147.0
|
164.0
|
Cash Flow per Share
2 |
52.50
|
69.60
|
84.10
|
90.80
|
95.00
|
99.60
|
109.0
|
-
|
Capex
1 |
7,195
|
7,415
|
7,635
|
9,376
|
11,115
|
12,276
|
12,402
|
10,819
|
Capex / Sales
|
15.72%
|
15.42%
|
14.77%
|
17.36%
|
20.35%
|
22.45%
|
22.71%
|
19.58%
|
Announcement Date
|
20-01-31
|
21-01-29
|
22-01-28
|
23-01-27
|
24-02-02
|
-
|
-
|
-
|
Last Close Price
254.6
USD Average target price
339.1
USD Spread / Average Target +33.20% Consensus |