Market Closed -
Nyse
16:00:07 2024-05-03 EDT
|
5-day change
|
1st Jan Change
|
160
USD
|
-0.30%
|
|
-10.90%
|
+10.88%
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
517.5
|
491.6
|
1,375
|
1,346
|
4,389
|
8,888
|
-
|
-
|
Enterprise Value (EV)
1 |
611.9
|
584.1
|
1,444
|
1,400
|
4,334
|
9,049
|
8,909
|
8,680
|
P/E ratio
|
-171
x
|
28.1
x
|
224
x
|
63
x
|
74.2
x
|
73.8
x
|
54
x
|
42.8
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
1.93
x
|
1.74
x
|
4.32
x
|
3.43
x
|
7.58
x
|
8.94
x
|
7.01
x
|
6.03
x
|
EV / Revenue
|
2.29
x
|
2.06
x
|
4.54
x
|
3.57
x
|
7.49
x
|
9.1
x
|
7.02
x
|
5.89
x
|
EV / EBITDA
|
9.8
x
|
9.33
x
|
23.6
x
|
18.7
x
|
37.1
x
|
39.6
x
|
29.4
x
|
23.8
x
|
EV / FCF
|
12.4
x
|
16.7
x
|
62.8
x
|
95.3
x
|
43.3
x
|
78.5
x
|
49.7
x
|
28.6
x
|
FCF Yield
|
8.03%
|
5.97%
|
1.59%
|
1.05%
|
2.31%
|
1.27%
|
2.01%
|
3.5%
|
Price to Book
|
2.45
x
|
2.03
x
|
5.13
x
|
4.21
x
|
10.8
x
|
13.8
x
|
10.5
x
|
8.1
x
|
Nbr of stocks (in thousands)
|
48,820
|
49,958
|
51,241
|
52,121
|
53,295
|
55,507
|
-
|
-
|
Reference price
2 |
10.60
|
9.840
|
26.83
|
25.83
|
82.35
|
160.1
|
160.1
|
160.1
|
Announcement Date
|
19-05-08
|
20-05-21
|
21-05-26
|
22-05-25
|
23-05-24
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
267.7
|
282.9
|
318.1
|
392.2
|
578.8
|
994.4
|
1,269
|
1,475
|
EBITDA
1 |
62.44
|
62.61
|
61.08
|
74.69
|
116.8
|
228.4
|
302.9
|
364.5
|
EBIT
1 |
43.48
|
42.39
|
40
|
52.28
|
100.6
|
197.1
|
267.9
|
328.4
|
Operating Margin
|
16.24%
|
14.99%
|
12.57%
|
13.33%
|
17.39%
|
19.82%
|
21.12%
|
22.26%
|
Earnings before Tax (EBT)
1 |
-4.34
|
24.07
|
3.69
|
25.43
|
64.07
|
143.4
|
217.9
|
281.9
|
Net income
1 |
-3.079
|
17.88
|
6.232
|
21.77
|
61.53
|
122.8
|
171.4
|
219
|
Net margin
|
-1.15%
|
6.32%
|
1.96%
|
5.55%
|
10.63%
|
12.35%
|
13.51%
|
14.85%
|
EPS
2 |
-0.0620
|
0.3500
|
0.1200
|
0.4100
|
1.110
|
2.169
|
2.966
|
3.742
|
Free Cash Flow
1 |
49.16
|
34.89
|
23
|
14.7
|
100.2
|
115.3
|
179.2
|
304
|
FCF margin
|
18.37%
|
12.34%
|
7.23%
|
3.75%
|
17.3%
|
11.59%
|
14.13%
|
20.61%
|
FCF Conversion (EBITDA)
|
78.74%
|
55.73%
|
37.66%
|
19.68%
|
85.77%
|
50.49%
|
59.17%
|
83.4%
|
FCF Conversion (Net income)
|
-
|
195.1%
|
369.08%
|
67.5%
|
162.78%
|
93.85%
|
104.58%
|
138.83%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
19-05-08
|
20-05-21
|
21-05-26
|
22-05-25
|
23-05-24
|
-
|
-
|
-
|
Fiscal Period: March |
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
|
2025 Q3
|
2025 Q4
|
---|
Net sales
1 |
91.86
|
98.12
|
105.1
|
122.6
|
122.3
|
146.5
|
187.4
|
216.3
|
215.5
|
270.9
|
291.6
|
296.7
|
290.7
|
327.5
|
352.4
|
EBITDA
1 |
18.5
|
21.68
|
12.81
|
31.68
|
27.25
|
36.6
|
21.24
|
74.3
|
60.42
|
59.09
|
34.51
|
103
|
83.06
|
71.16
|
45
|
EBIT
1 |
12.59
|
16
|
7.118
|
26.99
|
24.2
|
30.55
|
16.31
|
68.23
|
54.83
|
45.44
|
26.11
|
97.18
|
75.27
|
61.83
|
34.89
|
Operating Margin
|
13.7%
|
16.31%
|
6.77%
|
22.01%
|
19.78%
|
20.85%
|
8.7%
|
31.54%
|
25.44%
|
16.77%
|
8.96%
|
32.75%
|
25.9%
|
18.88%
|
9.9%
|
Earnings before Tax (EBT)
1 |
6.199
|
8.255
|
1.173
|
19.1
|
13.33
|
23.38
|
8.259
|
59.65
|
39.74
|
30.42
|
14.94
|
79.55
|
57.78
|
39.37
|
24.37
|
Net income
1 |
5.724
|
6.214
|
1.556
|
14.47
|
11.71
|
19.1
|
16.25
|
52.98
|
33.27
|
26.89
|
9.461
|
63.29
|
45.82
|
36.94
|
16.5
|
Net margin
|
6.23%
|
6.33%
|
1.48%
|
11.8%
|
9.57%
|
13.04%
|
8.67%
|
24.49%
|
15.44%
|
9.92%
|
3.24%
|
21.33%
|
15.76%
|
11.28%
|
4.68%
|
EPS
2 |
0.1100
|
0.1200
|
0.0300
|
0.2700
|
0.2100
|
0.3400
|
0.2900
|
0.9300
|
0.5800
|
0.4600
|
0.2132
|
1.073
|
0.7700
|
0.6317
|
0.3580
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
21-11-03
|
22-02-02
|
22-05-25
|
22-08-03
|
22-11-02
|
23-02-01
|
23-05-24
|
23-08-01
|
23-11-01
|
24-02-06
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
94.4
|
92.5
|
68.8
|
53.5
|
-
|
161
|
21.5
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
54.3
|
-
|
-
|
208
|
Leverage (Debt/EBITDA)
|
1.512
x
|
1.477
x
|
1.126
x
|
0.7165
x
|
-
|
0.7072
x
|
0.071
x
|
-
|
Free Cash Flow
1 |
49.2
|
34.9
|
23
|
14.7
|
100
|
115
|
179
|
304
|
ROE (net income / shareholders' equity)
|
14.7%
|
14.1%
|
14.4%
|
15.5%
|
25.4%
|
33.7%
|
29.2%
|
27.8%
|
ROA (Net income/ Total Assets)
|
7.53%
|
7.28%
|
7.82%
|
9.21%
|
16.8%
|
20%
|
18.4%
|
21.3%
|
Assets
1 |
-40.89
|
245.8
|
79.66
|
236.4
|
365.3
|
613.7
|
929
|
1,027
|
Book Value Per Share
2 |
4.340
|
4.840
|
5.230
|
6.130
|
7.640
|
11.60
|
15.20
|
19.80
|
Cash Flow per Share
2 |
-
|
-
|
-
|
-
|
1.840
|
1.300
|
3.710
|
-
|
Capex
1 |
15.1
|
9.42
|
6.47
|
4.82
|
1.72
|
9.92
|
18.7
|
24.4
|
Capex / Sales
|
5.62%
|
3.33%
|
2.04%
|
1.23%
|
0.3%
|
1%
|
1.47%
|
1.65%
|
Announcement Date
|
19-05-08
|
20-05-21
|
21-05-26
|
22-05-25
|
23-05-24
|
-
|
-
|
-
|
Last Close Price
160.1
USD Average target price
205.9
USD Spread / Average Target +28.61% Consensus |
1st Jan change
|
Capi.
|
---|
| +10.88% | 8.89B | | -6.09% | 19.27B | | -18.90% | 19.05B | | 0.00% | 14.96B | | +6.51% | 10.34B | | 0.00% | 2.5B | | +747.50% | 2.08B | | -4.68% | 1.63B | | -9.69% | 1.6B | | -53.84% | 618M |
Beauty Supply Shop
|