Real-time Estimate
Cboe BZX
12:04:26 2024-06-27 EDT
|
5-day change
|
1st Jan Change
|
120.9
USD
|
+2.73%
|
|
+2.29%
|
+6.28%
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
1,650
|
3,214
|
2,875
|
2,855
|
4,563
|
4,771
|
-
|
-
|
Enterprise Value (EV)
1 |
1,675
|
3,290
|
2,974
|
2,969
|
4,563
|
4,740
|
4,631
|
4,771
|
P/E ratio
|
25.7
x
|
-
|
-
|
-
|
30.6
x
|
25.7
x
|
22.3
x
|
-
|
Yield
|
1.99%
|
1.41%
|
1.81%
|
2.16%
|
-
|
1.7%
|
1.89%
|
2.55%
|
Capitalization / Revenue
|
6.02
x
|
9.41
x
|
7.81
x
|
5.4
x
|
10.1
x
|
7.72
x
|
6.88
x
|
-
|
EV / Revenue
|
6.11
x
|
9.63
x
|
8.08
x
|
5.62
x
|
10.1
x
|
7.67
x
|
6.67
x
|
-
|
EV / EBITDA
|
13.2
x
|
19.6
x
|
16.2
x
|
11.4
x
|
16.7
x
|
16
x
|
14
x
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
18.5
x
|
19.7
x
|
8.14
x
|
9.62
x
|
-
|
8.74
x
|
7.79
x
|
8.19
x
|
Nbr of stocks (in thousands)
|
29,835
|
36,287
|
37,194
|
38,593
|
40,463
|
40,528
|
-
|
-
|
Reference price
2 |
55.31
|
88.56
|
77.29
|
73.98
|
112.8
|
117.7
|
117.7
|
117.7
|
Announcement Date
|
20-05-28
|
21-05-27
|
22-05-26
|
23-05-25
|
24-05-23
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
274
|
341.6
|
367.9
|
528.8
|
451.9
|
617.9
|
694
|
-
|
EBITDA
1 |
127.3
|
168.2
|
183.9
|
259.8
|
272.5
|
297.1
|
330.9
|
-
|
EBIT
1 |
116.4
|
155.7
|
169.6
|
240
|
245.8
|
279.8
|
312.5
|
-
|
Operating Margin
|
42.48%
|
45.58%
|
46.09%
|
45.4%
|
54.4%
|
45.28%
|
45.03%
|
-
|
Earnings before Tax (EBT)
1 |
140.7
|
-
|
313.7
|
242.6
|
281.7
|
325.5
|
372.3
|
-
|
Net income
1 |
60.82
|
-
|
-
|
109.1
|
140.9
|
247.3
|
285.2
|
-
|
Net margin
|
22.2%
|
-
|
-
|
20.63%
|
31.18%
|
40.02%
|
41.1%
|
-
|
EPS
2 |
2.150
|
-
|
-
|
-
|
3.690
|
4.580
|
5.275
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
1.100
|
1.250
|
1.400
|
1.600
|
-
|
1.997
|
2.224
|
3.004
|
Announcement Date
|
20-05-28
|
21-05-27
|
22-05-26
|
23-05-25
|
24-05-23
|
-
|
-
|
-
|
Fiscal Period: March |
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
|
2026 Q1
|
---|
Net sales
1 |
91.7
|
100.9
|
135.5
|
153.4
|
127.1
|
112.8
|
125
|
126.9
|
125.3
|
176.7
|
151.1
|
150
|
156.7
|
158.5
|
160.4
|
EBITDA
|
44.32
|
49.94
|
66.63
|
75.07
|
63.7
|
55.3
|
60.98
|
62.26
|
58.2
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
41.05
|
46.27
|
62.52
|
69.83
|
58.37
|
49.32
|
54.94
|
55.6
|
51.39
|
83.89
|
69.12
|
67.75
|
72.65
|
72.03
|
72
|
Operating Margin
|
44.76%
|
45.85%
|
46.14%
|
45.52%
|
45.94%
|
43.73%
|
43.94%
|
43.82%
|
41.03%
|
47.48%
|
45.73%
|
45.17%
|
46.37%
|
45.44%
|
44.89%
|
Earnings before Tax (EBT)
1 |
91.72
|
66.46
|
67.61
|
73.23
|
33.67
|
68.09
|
67.74
|
66.36
|
50.33
|
97.22
|
77.8
|
77.92
|
87.44
|
82.68
|
85.1
|
Net income
1 |
51.85
|
13.82
|
33.48
|
34.88
|
9.669
|
31.09
|
31
|
41.99
|
19.51
|
48.36
|
59.51
|
59.27
|
62.93
|
65.53
|
65.5
|
Net margin
|
56.54%
|
13.7%
|
24.71%
|
22.74%
|
7.61%
|
27.56%
|
24.79%
|
33.1%
|
15.57%
|
27.37%
|
39.37%
|
39.52%
|
40.17%
|
41.33%
|
40.84%
|
EPS
2 |
1.400
|
0.3900
|
0.9100
|
0.9700
|
0.3100
|
0.8200
|
0.8100
|
1.110
|
0.5100
|
1.260
|
1.105
|
1.100
|
1.165
|
1.210
|
1.235
|
Dividend per Share
2 |
0.3500
|
0.3500
|
0.4000
|
0.4000
|
0.4000
|
0.4000
|
0.4500
|
0.4450
|
0.4450
|
-
|
0.5089
|
0.5089
|
0.5089
|
0.5256
|
0.5904
|
Announcement Date
|
22-02-01
|
22-05-26
|
22-08-02
|
22-11-01
|
23-02-07
|
23-05-25
|
23-08-01
|
23-11-07
|
24-02-06
|
24-05-23
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net Debt
1 |
24.4
|
76.2
|
99.2
|
114
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
31.8
|
140
|
-
|
Leverage (Debt/EBITDA)
|
0.1917
x
|
0.4526
x
|
0.5393
x
|
0.4382
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
45.9%
|
74.5%
|
80.5%
|
28.6%
|
-
|
39.2%
|
40.2%
|
53.5%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
2.980
|
4.490
|
9.500
|
7.690
|
-
|
13.50
|
15.10
|
14.40
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-05-28
|
21-05-27
|
22-05-26
|
23-05-25
|
24-05-23
|
-
|
-
|
-
|
Last Close Price
117.7
USD Average target price
125.6
USD Spread / Average Target +6.68% Consensus |
1st Jan change
|
Capi.
|
---|
| +6.28% | 4.77B | | -5.32% | 94.26B | | +27.50% | 93.87B | | +13.76% | 26.98B | | -2.26% | 14.25B | | -1.62% | 13.47B | | -23.95% | 11.94B | | +26.17% | 10.34B | | +18.86% | 9.28B | | +23.75% | 6.92B |
Investment Management
|