Real-time Estimate
Cboe BZX
15:17:15 2024-06-27 EDT
|
5-day change
|
1st Jan Change
|
28.84
USD
|
+0.89%
|
|
+2.27%
|
-4.79%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
4,736
|
5,107
|
7,196
|
4,875
|
4,296
|
4,056
|
-
|
Enterprise Value (EV)
1 |
4,736
|
5,107
|
7,196
|
4,875
|
4,296
|
4,056
|
4,056
|
P/E ratio
|
29
x
|
25.5
x
|
32
x
|
21
x
|
21.8
x
|
19.3
x
|
18.4
x
|
Yield
|
1.34%
|
1.41%
|
1.14%
|
1.92%
|
2.34%
|
2.6%
|
2.7%
|
Capitalization / Revenue
|
11.9
x
|
10.2
x
|
14.1
x
|
9.06
x
|
8.53
x
|
7.51
x
|
7.03
x
|
EV / Revenue
|
11.9
x
|
10.2
x
|
14.1
x
|
9.06
x
|
8.53
x
|
7.51
x
|
7.03
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
3.89
x
|
3.07
x
|
4.12
x
|
3.88
x
|
2.89
x
|
2.57
x
|
2.36
x
|
Nbr of stocks (in thousands)
|
134,916
|
141,179
|
141,535
|
141,709
|
141,783
|
141,910
|
-
|
Reference price
2 |
35.10
|
36.18
|
50.84
|
34.40
|
30.30
|
28.58
|
28.58
|
Announcement Date
|
20-01-23
|
21-01-28
|
22-01-27
|
23-01-19
|
24-01-25
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
397.5
|
501.1
|
511.3
|
538
|
503.4
|
540.4
|
577.3
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
207.8
|
278
|
270.8
|
298.3
|
265.5
|
279.3
|
303.6
|
Operating Margin
|
52.27%
|
55.48%
|
52.97%
|
55.44%
|
52.74%
|
51.68%
|
52.6%
|
Earnings before Tax (EBT)
1 |
198
|
242.4
|
272
|
280.9
|
243.3
|
261
|
276.5
|
Net income
1 |
164.8
|
202
|
227.6
|
234.5
|
199
|
212
|
222.8
|
Net margin
|
41.46%
|
40.32%
|
44.5%
|
43.58%
|
39.53%
|
39.24%
|
38.6%
|
EPS
2 |
1.210
|
1.420
|
1.590
|
1.640
|
1.390
|
1.478
|
1.556
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.4700
|
0.5100
|
0.5800
|
0.6600
|
0.7100
|
0.7420
|
0.7720
|
Announcement Date
|
20-01-23
|
21-01-28
|
22-01-27
|
23-01-19
|
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 |
129.6
|
129.2
|
137.8
|
134
|
130.5
|
124.3
|
128.8
|
125
|
122.1
|
129.6
|
133.5
|
136.3
|
138.4
|
138.8
|
143.5
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
68.04
|
71.1
|
79.46
|
74.53
|
74.78
|
67.04
|
68.2
|
62.68
|
58.66
|
65.68
|
68.3
|
70.37
|
71.74
|
70.41
|
74.52
|
Operating Margin
|
52.5%
|
55.02%
|
57.67%
|
55.63%
|
57.29%
|
53.93%
|
52.97%
|
50.13%
|
48.03%
|
50.67%
|
51.18%
|
51.64%
|
51.82%
|
50.74%
|
51.92%
|
Earnings before Tax (EBT)
1 |
65.98
|
66.31
|
72.42
|
71.44
|
70.71
|
64.26
|
62.63
|
60.4
|
56.01
|
64.88
|
64.6
|
65.39
|
66.2
|
64.13
|
68.25
|
Net income
1 |
55.34
|
55.97
|
60.49
|
59.34
|
58.67
|
52.57
|
50.87
|
49.56
|
45.98
|
53.4
|
52.07
|
52.68
|
53.32
|
52.5
|
55.83
|
Net margin
|
42.7%
|
43.32%
|
43.9%
|
44.29%
|
44.94%
|
42.29%
|
39.51%
|
39.63%
|
37.65%
|
41.19%
|
39.01%
|
38.66%
|
38.52%
|
37.84%
|
38.9%
|
EPS
2 |
0.3900
|
0.3900
|
0.4200
|
0.4100
|
0.4100
|
0.3700
|
0.3600
|
0.3500
|
0.3200
|
0.2800
|
0.3620
|
0.3680
|
0.3720
|
0.3700
|
0.3900
|
Dividend per Share
2 |
0.1500
|
0.1500
|
0.1700
|
0.1700
|
0.1700
|
0.1700
|
0.1800
|
0.1800
|
0.1800
|
0.1800
|
0.1860
|
0.1880
|
0.1880
|
0.1950
|
0.2000
|
Announcement Date
|
22-01-27
|
22-04-21
|
22-07-21
|
22-10-20
|
23-01-19
|
23-04-20
|
23-07-20
|
23-10-19
|
24-01-25
|
24-04-18
|
-
|
-
|
-
|
-
|
-
|
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)
|
14.4%
|
12.9%
|
13.3%
|
16.7%
|
15%
|
13.9%
|
13.3%
|
ROA (Net income/ Total Assets)
|
2.08%
|
1.98%
|
1.89%
|
1.76%
|
1.55%
|
1.59%
|
1.62%
|
Assets
1 |
7,924
|
10,204
|
12,040
|
13,322
|
12,837
|
13,303
|
13,720
|
Book Value Per Share
2 |
9.030
|
11.80
|
12.30
|
8.870
|
10.50
|
11.10
|
12.10
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-01-23
|
21-01-28
|
22-01-27
|
23-01-19
|
24-01-25
|
-
|
-
|
Last Close Price
28.58
USD Average target price
31.4
USD Spread / Average Target +9.87% Consensus |
1st Jan change
|
Capi.
|
---|
| -5.64% | 4.06B | | +10.30% | 201B | | +1.06% | 71.29B | | +9.14% | 56.81B | | +6.91% | 49.55B | | +35.33% | 44.51B | | +0.53% | 41.93B | | -11.98% | 36.92B | | +4.67% | 33.87B | | -96.60% | 32.24B |
Commercial Banks
|