End-of-day quote
Nasdaq
18:00:00 2024-06-26 EDT
|
5-day change
|
1st Jan Change
|
105.8
USD
|
-1.08%
|
|
-0.47%
|
-2.39%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,441
|
2,902
|
3,025
|
4,026
|
4,889
|
4,769
|
-
|
-
|
Enterprise Value (EV)
1 |
4,026
|
3,736
|
4,491
|
5,579
|
4,889
|
4,769
|
4,769
|
4,769
|
P/E ratio
|
21.2
x
|
27.4
x
|
24.6
x
|
16.2
x
|
22.6
x
|
17.8
x
|
14.7
x
|
13
x
|
Yield
|
1.27%
|
1.54%
|
1.56%
|
1.45%
|
-
|
1.35%
|
1.39%
|
-
|
Capitalization / Revenue
|
1.85
x
|
1.78
x
|
1.78
x
|
1.48
x
|
1.55
x
|
1.39
x
|
1.3
x
|
1.27
x
|
EV / Revenue
|
1.85
x
|
1.78
x
|
1.78
x
|
1.48
x
|
1.55
x
|
1.39
x
|
1.3
x
|
1.27
x
|
EV / EBITDA
|
11.3
x
|
12.2
x
|
10.4
x
|
9.2
x
|
9.55
x
|
8.29
x
|
7.24
x
|
6.6
x
|
EV / FCF
|
18.4
x
|
15.7
x
|
16.7
x
|
27
x
|
13.7
x
|
14
x
|
12.3
x
|
-
|
FCF Yield
|
5.44%
|
6.36%
|
5.99%
|
3.7%
|
7.28%
|
7.14%
|
8.16%
|
-
|
Price to Book
|
2.58
x
|
2.24
x
|
2.01
x
|
2.19
x
|
-
|
2.09
x
|
1.74
x
|
-
|
Nbr of stocks (in thousands)
|
42,679
|
41,440
|
40,433
|
46,318
|
45,108
|
45,473
|
-
|
-
|
Reference price
2 |
80.63
|
70.04
|
74.81
|
86.91
|
108.4
|
104.9
|
104.9
|
104.9
|
Announcement Date
|
20-01-29
|
21-01-28
|
22-02-08
|
23-02-02
|
24-02-01
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,864
|
1,631
|
1,699
|
2,729
|
3,152
|
3,443
|
3,678
|
3,767
|
EBITDA
1 |
303.8
|
237
|
289.6
|
437.3
|
511.7
|
575.3
|
658.7
|
723
|
EBIT
1 |
261.9
|
194.9
|
197.2
|
283.9
|
389.6
|
404.4
|
460.8
|
451.1
|
Operating Margin
|
14.05%
|
11.95%
|
11.6%
|
10.4%
|
12.36%
|
11.75%
|
12.53%
|
11.97%
|
Earnings before Tax (EBT)
1 |
224.6
|
143.7
|
166.5
|
323.6
|
292.8
|
354.7
|
418.3
|
451.1
|
Net income
1 |
164.6
|
106.6
|
124.9
|
253.5
|
219.3
|
264.8
|
312
|
336.1
|
Net margin
|
8.83%
|
6.53%
|
7.35%
|
9.29%
|
6.96%
|
7.69%
|
8.48%
|
8.92%
|
EPS
2 |
3.810
|
2.560
|
3.040
|
5.360
|
4.800
|
5.885
|
7.112
|
8.070
|
Free Cash Flow
1 |
187.3
|
184.7
|
181.3
|
149.1
|
356
|
340.4
|
388.9
|
-
|
FCF margin
|
10.05%
|
11.32%
|
10.67%
|
5.46%
|
11.29%
|
9.89%
|
10.57%
|
-
|
FCF Conversion (EBITDA)
|
61.65%
|
77.95%
|
62.59%
|
34.08%
|
69.57%
|
59.16%
|
59.04%
|
-
|
FCF Conversion (Net income)
|
113.77%
|
173.32%
|
145.13%
|
58.8%
|
162.33%
|
128.56%
|
124.65%
|
-
|
Dividend per Share
2 |
1.020
|
1.080
|
1.170
|
1.260
|
-
|
1.420
|
1.460
|
-
|
Announcement Date
|
20-01-29
|
21-01-28
|
22-02-08
|
23-02-02
|
24-02-01
|
-
|
-
|
-
|
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 |
501.8
|
659.8
|
647.6
|
672.1
|
749.3
|
762.7
|
750.6
|
786.3
|
852.1
|
836.4
|
834.9
|
869.1
|
917.1
|
893.6
|
901.2
|
EBITDA
1 |
102.3
|
101.3
|
96.42
|
108.8
|
130.7
|
109.6
|
107.5
|
133
|
161.7
|
131.6
|
125.4
|
148.2
|
166.6
|
158.5
|
152.5
|
EBIT
1 |
42.66
|
55.49
|
57.37
|
74.82
|
96.23
|
82.87
|
60.04
|
80.34
|
121.3
|
105.6
|
81.1
|
112.6
|
116.3
|
111.4
|
98.1
|
Operating Margin
|
8.5%
|
8.41%
|
8.86%
|
11.13%
|
12.84%
|
10.86%
|
8%
|
10.22%
|
14.24%
|
12.63%
|
9.71%
|
12.95%
|
12.68%
|
12.47%
|
10.89%
|
Earnings before Tax (EBT)
1 |
37.13
|
37.01
|
109.6
|
75.4
|
101.6
|
63.21
|
60.52
|
77.62
|
91.49
|
81.88
|
69.77
|
94.3
|
108.7
|
99.27
|
87.4
|
Net income
1 |
29.37
|
28
|
86.11
|
59.32
|
80.07
|
47.39
|
45.18
|
57.14
|
69.59
|
61.37
|
52.07
|
70.43
|
81.1
|
73.97
|
65.07
|
Net margin
|
5.85%
|
4.24%
|
13.3%
|
8.82%
|
10.68%
|
6.21%
|
6.02%
|
7.27%
|
8.17%
|
7.34%
|
6.24%
|
8.1%
|
8.84%
|
8.28%
|
7.22%
|
EPS
2 |
0.7000
|
0.5800
|
0.7000
|
1.260
|
1.720
|
1.020
|
0.9900
|
1.260
|
1.530
|
1.350
|
1.152
|
1.570
|
1.815
|
1.667
|
1.477
|
Dividend per Share
2 |
0.3000
|
0.3000
|
0.3000
|
0.3300
|
0.3300
|
0.3300
|
0.3300
|
0.3500
|
-
|
0.3500
|
0.3500
|
0.3600
|
0.3600
|
0.3600
|
0.3600
|
Announcement Date
|
22-02-08
|
22-04-28
|
22-07-28
|
22-10-27
|
23-02-02
|
23-04-27
|
23-07-27
|
23-10-26
|
24-02-01
|
24-04-25
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
585
|
834
|
1,467
|
1,553
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.926
x
|
3.518
x
|
5.064
x
|
3.552
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
187
|
185
|
181
|
149
|
356
|
340
|
389
|
-
|
ROE (net income / shareholders' equity)
|
12.3%
|
8.09%
|
8.08%
|
13.7%
|
-
|
14.2%
|
16.1%
|
18%
|
ROA (Net income/ Total Assets)
|
-
|
4.43%
|
4.03%
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
2,406
|
3,103
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
31.20
|
31.30
|
37.30
|
39.70
|
-
|
50.30
|
60.40
|
-
|
Cash Flow per Share
|
-
|
5.340
|
5.440
|
9.920
|
-
|
-
|
-
|
-
|
Capex
|
44.3
|
37.5
|
42
|
182
|
-
|
-
|
-
|
-
|
Capex / Sales
|
2.38%
|
2.3%
|
2.47%
|
6.66%
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-01-29
|
21-01-28
|
22-02-08
|
23-02-02
|
24-02-01
|
-
|
-
|
-
|
Last Close Price
104.9
USD Average target price
138.8
USD Spread / Average Target +32.29% Consensus |
1st Jan change
|
Capi.
|
---|
| -2.39% | 4.77B | | -2.90% | 52.84B | | -5.79% | 30.37B | | +53.75% | 27.3B | | +33.73% | 25.39B | | +23.57% | 18.95B | | +12.89% | 14.34B | | +41.90% | 13.13B | | +21.65% | 8.65B | | -33.57% | 6.99B |
Other Consumer Lending
|