Delayed
Nasdaq
16:14:59 2015-12-11 EST
|
5-day change
|
1st Jan Change
|
58
USD
|
-2.83%
|
|
-4.64%
|
-.--%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
204,580
|
239,747
|
229,954
|
151,190
|
176,500
|
149,529
|
-
|
-
|
Enterprise Value (EV)
1 |
301,297
|
331,767
|
321,263
|
241,252
|
267,375
|
240,734
|
241,575
|
244,386
|
P/E ratio
|
15.9
x
|
23
x
|
16.6
x
|
28.9
x
|
11.8
x
|
9.81
x
|
9.19
x
|
8.17
x
|
Yield
|
1.87%
|
1.76%
|
1.99%
|
3.09%
|
-
|
3.24%
|
3.48%
|
3.75%
|
Capitalization / Revenue
|
1.88
x
|
2.31
x
|
1.98
x
|
1.25
x
|
1.45
x
|
1.21
x
|
1.21
x
|
1.18
x
|
EV / Revenue
|
2.77
x
|
3.2
x
|
2.76
x
|
1.99
x
|
2.2
x
|
1.94
x
|
1.96
x
|
1.93
x
|
EV / EBITDA
|
8.79
x
|
10.8
x
|
9.26
x
|
6.62
x
|
7.1
x
|
6.25
x
|
6.18
x
|
6.01
x
|
EV / FCF
|
22.5
x
|
25
x
|
18.8
x
|
19.1
x
|
20.6
x
|
17.4
x
|
16
x
|
15.5
x
|
FCF Yield
|
4.45%
|
4%
|
5.32%
|
5.24%
|
4.85%
|
5.75%
|
6.24%
|
6.47%
|
Price to Book
|
2.51
x
|
2.68
x
|
2.44
x
|
1.91
x
|
-
|
1.75
x
|
1.63
x
|
1.52
x
|
Nbr of stocks (in thousands)
|
4,549,250
|
4,575,323
|
4,568,923
|
4,323,409
|
4,025,080
|
3,923,626
|
-
|
-
|
Reference price
2 |
44.97
|
52.40
|
50.33
|
34.97
|
43.85
|
38.11
|
38.11
|
38.11
|
Announcement Date
|
20-01-23
|
21-01-28
|
22-01-27
|
23-01-26
|
24-01-25
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
108,942
|
103,564
|
116,385
|
121,427
|
121,572
|
123,992
|
123,435
|
126,337
|
EBITDA
1 |
34,258
|
30,826
|
34,708
|
36,459
|
37,633
|
38,493
|
39,096
|
40,664
|
EBIT
1 |
21,125
|
17,493
|
20,817
|
22,624
|
23,314
|
23,975
|
24,397
|
25,745
|
Operating Margin
|
19.39%
|
16.89%
|
17.89%
|
18.63%
|
19.18%
|
19.34%
|
19.76%
|
20.38%
|
Earnings before Tax (EBT)
1 |
16,996
|
14,065
|
19,093
|
9,284
|
20,478
|
20,391
|
20,614
|
21,879
|
Net income
1 |
13,057
|
10,534
|
14,159
|
5,370
|
15,388
|
15,150
|
15,345
|
16,263
|
Net margin
|
11.99%
|
10.17%
|
12.17%
|
4.42%
|
12.66%
|
12.22%
|
12.43%
|
12.87%
|
EPS
2 |
2.830
|
2.280
|
3.040
|
1.210
|
3.710
|
3.883
|
4.146
|
4.667
|
Free Cash Flow
1 |
13,394
|
13,280
|
17,089
|
12,646
|
12,962
|
13,849
|
15,084
|
15,814
|
FCF margin
|
12.29%
|
12.82%
|
14.68%
|
10.41%
|
10.66%
|
11.17%
|
12.22%
|
12.52%
|
FCF Conversion (EBITDA)
|
39.1%
|
43.08%
|
49.24%
|
34.69%
|
34.44%
|
35.98%
|
38.58%
|
38.89%
|
FCF Conversion (Net income)
|
102.58%
|
126.07%
|
120.69%
|
235.49%
|
84.23%
|
91.42%
|
98.3%
|
97.24%
|
Dividend per Share
2 |
0.8400
|
0.9200
|
1.000
|
1.080
|
-
|
1.236
|
1.328
|
1.430
|
Announcement Date
|
20-01-23
|
21-01-28
|
22-01-27
|
23-01-26
|
24-01-25
|
-
|
-
|
-
|
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 |
30,336
|
31,010
|
30,016
|
29,849
|
30,552
|
29,691
|
30,513
|
30,115
|
31,253
|
30,058
|
30,084
|
31,948
|
31,707
|
30,033
|
30,296
|
EBITDA
1 |
8,411
|
9,150
|
9,827
|
9,482
|
8,000
|
9,415
|
10,244
|
9,962
|
8,012
|
9,355
|
10,140
|
10,249
|
8,740
|
9,464
|
10,230
|
EBIT
1 |
4,821
|
5,569
|
6,367
|
6,158
|
4,530
|
5,646
|
6,709
|
6,475
|
4,484
|
5,810
|
6,500
|
6,532
|
5,053
|
5,874
|
6,552
|
Operating Margin
|
15.89%
|
17.96%
|
21.21%
|
20.63%
|
14.83%
|
19.02%
|
21.99%
|
21.5%
|
14.35%
|
19.33%
|
21.61%
|
20.45%
|
15.94%
|
19.56%
|
21.63%
|
Earnings before Tax (EBT)
1 |
3,885
|
4,764
|
4,502
|
-3,652
|
3,670
|
5,243
|
5,726
|
5,465
|
4,043
|
5,105
|
5,586
|
5,635
|
4,124
|
5,175
|
6,017
|
Net income
1 |
3,057
|
3,549
|
3,396
|
-4,598
|
3,024
|
3,834
|
4,248
|
4,046
|
3,260
|
3,857
|
4,129
|
4,158
|
3,093
|
3,919
|
4,503
|
Net margin
|
10.08%
|
11.44%
|
11.31%
|
-15.4%
|
9.9%
|
12.91%
|
13.92%
|
13.44%
|
10.43%
|
12.83%
|
13.72%
|
13.02%
|
9.76%
|
13.05%
|
14.86%
|
EPS
2 |
0.6600
|
0.7800
|
0.7600
|
-1.050
|
0.7000
|
0.9100
|
1.020
|
0.9800
|
0.8100
|
0.9700
|
1.049
|
1.073
|
0.8180
|
1.043
|
1.217
|
Dividend per Share
2 |
0.2500
|
0.2700
|
0.2700
|
0.2700
|
0.2700
|
0.2900
|
0.2900
|
0.2900
|
-
|
0.3100
|
0.3070
|
0.3100
|
0.3100
|
0.3346
|
0.3346
|
Announcement Date
|
22-01-27
|
22-04-28
|
22-07-28
|
22-10-27
|
23-01-26
|
23-04-27
|
23-07-27
|
23-10-26
|
24-01-25
|
24-04-25
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
96,717
|
92,020
|
91,309
|
90,062
|
90,875
|
91,204
|
92,046
|
94,857
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.823
x
|
2.985
x
|
2.631
x
|
2.47
x
|
2.415
x
|
2.369
x
|
2.354
x
|
2.333
x
|
Free Cash Flow
1 |
13,394
|
13,280
|
17,089
|
12,646
|
12,962
|
13,849
|
15,084
|
15,814
|
ROE (net income / shareholders' equity)
|
16.9%
|
12.2%
|
16.1%
|
18.2%
|
20.2%
|
19.2%
|
18.7%
|
19.5%
|
ROA (Net income/ Total Assets)
|
5.07%
|
3.92%
|
5.15%
|
6.06%
|
5.89%
|
5.93%
|
5.95%
|
6.23%
|
Assets
1 |
257,550
|
268,642
|
274,889
|
88,659
|
261,044
|
255,596
|
257,943
|
260,913
|
Book Value Per Share
2 |
17.90
|
19.50
|
20.60
|
18.30
|
-
|
21.70
|
23.40
|
25.00
|
Cash Flow per Share
2 |
5.570
|
5.350
|
6.260
|
5.960
|
6.870
|
7.460
|
8.020
|
8.980
|
Capex
1 |
9,953
|
9,179
|
9,174
|
10,626
|
12,242
|
12,241
|
11,493
|
11,051
|
Capex / Sales
|
9.14%
|
8.86%
|
7.88%
|
8.75%
|
10.07%
|
9.87%
|
9.31%
|
8.75%
|
Announcement Date
|
20-01-23
|
21-01-28
|
22-01-27
|
23-01-26
|
24-01-25
|
-
|
-
|
-
|
Last Close Price
38.11
USD Average target price
48.4
USD Spread / Average Target +26.99% Consensus |
1st Jan change
|
Capi.
|
---|
| -11.96% | 8.89B | | -3.38% | 4.34B | | -24.10% | 3.74B | | -32.73% | 2.43B | | -16.34% | 2.12B | | +31.66% | 1.67B | | -7.28% | 1.59B | | -3.03% | 378M | | -63.35% | 305M |
Satellite Service Operators
|