Market Closed -
Nasdaq
16:30:00 2024-05-03 EDT
|
5-day change
|
1st Jan Change
|
34.13
USD
|
0.00%
|
|
-1.67%
|
+4.50%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
7,331
|
8,315
|
8,243
|
6,397
|
7,618
|
7,890
|
-
|
-
|
Enterprise Value (EV)
1 |
7,331
|
7,864
|
7,975
|
6,159
|
7,377
|
7,710
|
7,506
|
7,406
|
P/E ratio
|
17.5
x
|
24.1
x
|
23.2
x
|
20.1
x
|
17.8
x
|
16.1
x
|
13.9
x
|
12.7
x
|
Yield
|
1.59%
|
1.41%
|
1.38%
|
1.76%
|
1.47%
|
1.41%
|
1.45%
|
1.6%
|
Capitalization / Revenue
|
3.94
x
|
4.93
x
|
4.76
x
|
3.33
x
|
3.31
x
|
3.14
x
|
2.92
x
|
2.76
x
|
EV / Revenue
|
3.94
x
|
4.66
x
|
4.61
x
|
3.21
x
|
3.21
x
|
3.07
x
|
2.78
x
|
2.59
x
|
EV / EBITDA
|
12.4
x
|
15.3
x
|
15.7
x
|
13.2
x
|
12.5
x
|
11.3
x
|
9.87
x
|
9.12
x
|
EV / FCF
|
17.4
x
|
19.1
x
|
27.2
x
|
32.1
x
|
20.9
x
|
23.1
x
|
17.6
x
|
12.8
x
|
FCF Yield
|
5.75%
|
5.25%
|
3.68%
|
3.11%
|
4.79%
|
4.33%
|
5.69%
|
7.8%
|
Price to Book
|
3.79
x
|
4.21
x
|
4.25
x
|
3.09
x
|
3.27
x
|
3
x
|
2.63
x
|
2.55
x
|
Nbr of stocks (in thousands)
|
252,972
|
245,057
|
236,520
|
234,582
|
233,253
|
231,184
|
-
|
-
|
Reference price
2 |
28.98
|
33.93
|
34.85
|
27.27
|
32.66
|
34.13
|
34.13
|
34.13
|
Announcement Date
|
20-01-31
|
21-01-29
|
22-01-28
|
23-01-27
|
24-01-26
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,859
|
1,688
|
1,731
|
1,919
|
2,299
|
2,509
|
2,704
|
2,857
|
EBITDA
1 |
593.2
|
513.1
|
508.9
|
466.6
|
589.1
|
679.8
|
760.8
|
812.4
|
EBIT
1 |
488.5
|
408.4
|
409.8
|
370
|
495.7
|
575.4
|
646.1
|
689.3
|
Operating Margin
|
26.28%
|
24.19%
|
23.67%
|
19.28%
|
21.56%
|
22.93%
|
23.89%
|
24.13%
|
Earnings before Tax (EBT)
1 |
500.4
|
411.8
|
416.4
|
369.7
|
505
|
579.2
|
656.9
|
764
|
Net income
1 |
424.7
|
347.6
|
360.8
|
318.8
|
428.4
|
484.9
|
546.6
|
577.3
|
Net margin
|
22.85%
|
20.59%
|
20.84%
|
16.61%
|
18.63%
|
19.33%
|
20.21%
|
20.2%
|
EPS
2 |
1.660
|
1.410
|
1.500
|
1.360
|
1.840
|
2.126
|
2.454
|
2.690
|
Free Cash Flow
1 |
421.4
|
412.8
|
293.3
|
191.8
|
353.6
|
333.8
|
426.9
|
578
|
FCF margin
|
22.67%
|
24.45%
|
16.94%
|
9.99%
|
15.38%
|
13.3%
|
15.79%
|
20.23%
|
FCF Conversion (EBITDA)
|
71.03%
|
80.44%
|
57.64%
|
41.1%
|
60.02%
|
49.1%
|
56.12%
|
71.15%
|
FCF Conversion (Net income)
|
99.22%
|
118.77%
|
81.3%
|
60.16%
|
82.53%
|
68.82%
|
78.11%
|
100.13%
|
Dividend per Share
2 |
0.4600
|
0.4800
|
0.4800
|
0.4800
|
0.4800
|
0.4829
|
0.4957
|
0.5467
|
Announcement Date
|
20-01-31
|
21-01-29
|
22-01-28
|
23-01-27
|
24-01-26
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
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
|
---|
Net sales
1 |
399.6
|
419.8
|
468.3
|
463.4
|
493.6
|
493.6
|
550.8
|
583.5
|
575.8
|
589.1
|
590.2
|
624.7
|
644.3
|
649.6
|
652
|
EBITDA
1 |
111.8
|
112
|
128
|
111.1
|
110
|
117.4
|
137.3
|
152.1
|
144.6
|
155.1
|
151.1
|
163.8
|
171.5
|
186.1
|
-
|
EBIT
1 |
88.16
|
87.96
|
103.3
|
85.79
|
86.79
|
94.12
|
113.3
|
127.3
|
122.4
|
132.8
|
129.3
|
142
|
148.9
|
155.6
|
151
|
Operating Margin
|
22.06%
|
20.95%
|
22.06%
|
18.51%
|
17.58%
|
19.07%
|
20.56%
|
21.82%
|
21.26%
|
22.54%
|
21.91%
|
22.74%
|
23.11%
|
23.95%
|
23.16%
|
Earnings before Tax (EBT)
1 |
89.89
|
89.38
|
103.3
|
84.81
|
86.16
|
95.46
|
116
|
128.6
|
124.5
|
135.9
|
127.6
|
144.1
|
152.2
|
158.9
|
-
|
Net income
1 |
76.66
|
84.18
|
87.53
|
72.4
|
72.66
|
86.17
|
97.58
|
109.2
|
104.7
|
116.9
|
108.2
|
120.3
|
126.4
|
131.7
|
-
|
Net margin
|
19.18%
|
20.05%
|
18.69%
|
15.62%
|
14.72%
|
17.46%
|
17.72%
|
18.71%
|
18.19%
|
19.85%
|
18.34%
|
19.26%
|
19.62%
|
20.27%
|
-
|
EPS
2 |
0.3200
|
0.3500
|
0.3700
|
0.3100
|
0.3100
|
0.3700
|
0.4200
|
0.4700
|
0.4500
|
0.5000
|
0.4700
|
0.5256
|
0.5540
|
0.5788
|
0.5600
|
Dividend per Share
2 |
0.1200
|
0.1200
|
0.1200
|
0.1200
|
0.1200
|
0.1200
|
0.1200
|
0.1200
|
0.1200
|
0.1200
|
0.1200
|
0.1200
|
0.1200
|
0.1200
|
-
|
Announcement Date
|
21-10-22
|
22-01-28
|
22-04-22
|
22-07-22
|
22-10-28
|
23-01-27
|
23-04-28
|
23-07-28
|
23-10-27
|
24-01-26
|
24-04-26
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
451
|
268
|
238
|
241
|
180
|
384
|
484
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
421
|
413
|
293
|
192
|
354
|
334
|
427
|
578
|
ROE (net income / shareholders' equity)
|
22.4%
|
17.8%
|
18.5%
|
15.9%
|
19.6%
|
19.8%
|
20.7%
|
20.3%
|
ROA (Net income/ Total Assets)
|
20%
|
15.9%
|
16.7%
|
14.3%
|
17.3%
|
17.5%
|
18.5%
|
18.2%
|
Assets
1 |
2,127
|
2,183
|
2,165
|
2,229
|
2,469
|
2,768
|
2,961
|
3,172
|
Book Value Per Share
2 |
7.650
|
8.060
|
8.200
|
8.820
|
9.990
|
11.40
|
13.00
|
13.40
|
Cash Flow per Share
2 |
2.000
|
1.910
|
1.530
|
1.460
|
2.340
|
2.670
|
3.130
|
3.720
|
Capex
1 |
84.6
|
51.7
|
68.8
|
146
|
184
|
233
|
215
|
186
|
Capex / Sales
|
4.55%
|
3.06%
|
3.98%
|
7.63%
|
7.99%
|
9.29%
|
7.93%
|
6.51%
|
Announcement Date
|
20-01-31
|
21-01-29
|
22-01-28
|
23-01-27
|
24-01-26
|
-
|
-
|
-
|
Last Close Price
34.13
USD Average target price
39.11
USD Spread / Average Target +14.59% Consensus |
1st Jan change
|
Capi.
|
---|
| +4.50% | 7.89B | | +1.71% | 5.26B | | +11.99% | 3.01B | | +2.97% | 2.69B | | -24.61% | 2.5B | | -1.48% | 2.31B | | +35.62% | 1.88B | | +45.03% | 1.74B | | +6.99% | 1.54B | | -24.89% | 1.4B |
Automotive Accessories
|