Real-time Estimate
Cboe BZX
13:20:22 2024-06-27 EDT
|
5-day change
|
1st Jan Change
|
45.48
USD
|
+0.79%
|
|
+1.86%
|
-12.80%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
3,668
|
3,336
|
4,017
|
3,383
|
2,782
|
2,382
|
-
|
Enterprise Value (EV)
1 |
3,668
|
3,336
|
4,017
|
3,383
|
2,782
|
2,382
|
2,382
|
P/E ratio
|
22
x
|
20.2
x
|
21.4
x
|
18.2
x
|
20.6
x
|
14.1
x
|
13
x
|
Yield
|
2.23%
|
2.66%
|
2.28%
|
2.76%
|
3.42%
|
4.01%
|
4.07%
|
Capitalization / Revenue
|
6.22
x
|
5.59
x
|
6.47
x
|
4.98
x
|
4.27
x
|
3.29
x
|
3.07
x
|
EV / Revenue
|
6.22
x
|
5.59
x
|
6.47
x
|
4.98
x
|
4.27
x
|
3.29
x
|
3.07
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.98
x
|
1.59
x
|
1.91
x
|
2.18
x
|
1.63
x
|
1.37
x
|
1.27
x
|
Nbr of stocks (in thousands)
|
51,702
|
53,542
|
53,931
|
53,734
|
53,386
|
52,771
|
-
|
Reference price
2 |
70.94
|
62.31
|
74.48
|
62.95
|
52.11
|
45.13
|
45.13
|
Announcement Date
|
20-01-22
|
21-01-25
|
22-01-24
|
23-01-24
|
24-01-23
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
589.8
|
596.8
|
620.6
|
679.4
|
652.1
|
724.9
|
774.5
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
266.9
|
272.1
|
236.7
|
263.9
|
246.1
|
242.6
|
271
|
Operating Margin
|
45.25%
|
45.6%
|
38.14%
|
38.85%
|
37.74%
|
33.47%
|
34.98%
|
Earnings before Tax (EBT)
1 |
209.3
|
206.1
|
241.3
|
240.3
|
174
|
221.2
|
239.3
|
Net income
1 |
169.1
|
164.7
|
189.7
|
188.1
|
136.5
|
170.9
|
185.6
|
Net margin
|
28.66%
|
27.59%
|
30.56%
|
27.69%
|
20.93%
|
23.58%
|
23.96%
|
EPS
2 |
3.230
|
3.080
|
3.480
|
3.460
|
2.530
|
3.200
|
3.482
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
1.580
|
1.660
|
1.700
|
1.740
|
1.780
|
1.812
|
1.835
|
Announcement Date
|
20-01-22
|
21-01-25
|
22-01-24
|
23-01-24
|
24-01-23
|
-
|
-
|
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 |
159.7
|
160.5
|
167.2
|
175.6
|
175.9
|
124.5
|
175.3
|
175.4
|
177
|
177.3
|
180.2
|
182.7
|
185.6
|
188.2
|
192.3
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
60.35
|
61.86
|
62.2
|
-
|
70.87
|
63.71
|
63.3
|
59.9
|
58.02
|
60.2
|
59.98
|
59.54
|
63.26
|
62.22
|
65.65
|
Operating Margin
|
37.8%
|
38.53%
|
37.19%
|
-
|
40.28%
|
51.16%
|
36.12%
|
34.16%
|
32.79%
|
33.96%
|
33.29%
|
32.59%
|
34.08%
|
33.05%
|
34.15%
|
Earnings before Tax (EBT)
1 |
56.6
|
59.83
|
50.78
|
62.4
|
67.31
|
6.973
|
61.47
|
55.99
|
49.6
|
53.04
|
55.2
|
55.46
|
56.83
|
56.11
|
58.38
|
Net income
1 |
43.56
|
47.06
|
39.8
|
48.69
|
52.53
|
5.798
|
48.3
|
44.1
|
38.29
|
40.87
|
42.86
|
43.09
|
44.14
|
43.56
|
45.26
|
Net margin
|
27.28%
|
29.31%
|
23.8%
|
27.72%
|
29.86%
|
4.66%
|
27.56%
|
25.15%
|
21.64%
|
23.06%
|
23.79%
|
23.58%
|
23.78%
|
23.14%
|
23.54%
|
EPS
2 |
0.8000
|
0.8600
|
0.7300
|
0.9000
|
0.9700
|
0.1100
|
0.8900
|
0.8200
|
0.7100
|
0.7600
|
0.8050
|
0.8083
|
0.8267
|
0.8183
|
0.8500
|
Dividend per Share
2 |
0.4300
|
0.4300
|
0.4300
|
0.4400
|
0.4400
|
0.4400
|
0.4400
|
0.4500
|
0.4500
|
0.4500
|
0.4500
|
0.4550
|
0.4567
|
0.4567
|
0.4567
|
Announcement Date
|
22-01-24
|
22-04-25
|
22-07-25
|
22-10-24
|
23-01-24
|
23-04-25
|
23-07-31
|
23-10-24
|
24-01-23
|
24-04-23
|
-
|
-
|
-
|
-
|
-
|
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)
|
9.42%
|
8.13%
|
9.19%
|
10.9%
|
8.55%
|
10.1%
|
10.5%
|
ROA (Net income/ Total Assets)
|
1.53%
|
1.28%
|
1.28%
|
1.21%
|
0.9%
|
1.08%
|
1.15%
|
Assets
1 |
11,050
|
12,865
|
14,820
|
15,544
|
15,167
|
15,847
|
16,160
|
Book Value Per Share
2 |
35.80
|
39.30
|
39.00
|
28.90
|
31.90
|
33.00
|
35.50
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-01-22
|
21-01-25
|
22-01-24
|
23-01-24
|
24-01-23
|
-
|
-
|
Last Close Price
45.13
USD Average target price
50.5
USD Spread / Average Target +11.90% Consensus |
1st Jan change
|
Capi.
|
---|
| -12.80% | 2.38B | | +17.14% | 567B | | +16.02% | 305B | | +19.63% | 260B | | +23.01% | 188B | | +27.52% | 173B | | +8.47% | 159B | | -0.77% | 155B | | +8.13% | 149B | | +12.88% | 141B |
Other Banks
|