Real-time Estimate
Cboe BZX
12:06:50 2024-05-09 EDT
|
5-day change
|
1st Jan Change
|
382.2
USD
|
-1.00%
|
|
+2.27%
|
+13.93%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,253
|
4,538
|
5,428
|
6,036
|
7,761
|
8,986
|
-
|
-
|
Enterprise Value (EV)
1 |
2,253
|
4,538
|
5,428
|
6,036
|
7,761
|
8,986
|
8,986
|
8,986
|
P/E ratio
|
35.5
x
|
51.7
x
|
35.9
x
|
38
x
|
25.3
x
|
24.9
x
|
22.2
x
|
18.9
x
|
Yield
|
0.31%
|
0.18%
|
0.18%
|
0.2%
|
0.17%
|
0.15%
|
0.16%
|
-
|
Capitalization / Revenue
|
7.13
x
|
9.87
x
|
8.48
x
|
7.37
x
|
6.34
x
|
5.78
x
|
4.88
x
|
4.15
x
|
EV / Revenue
|
7.13
x
|
9.87
x
|
8.48
x
|
7.37
x
|
6.34
x
|
5.78
x
|
4.88
x
|
4.15
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
5.56
x
|
7.9
x
|
7.77
x
|
8.1
x
|
7.14
x
|
6.3
x
|
4.94
x
|
3.89
x
|
Nbr of stocks (in thousands)
|
22,158
|
22,677
|
22,819
|
23,080
|
23,173
|
23,276
|
-
|
-
|
Reference price
2 |
101.7
|
200.1
|
237.9
|
261.5
|
334.9
|
386.1
|
386.1
|
386.1
|
Announcement Date
|
20-02-20
|
21-02-18
|
22-02-17
|
23-02-16
|
24-02-15
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
315.9
|
459.9
|
639.8
|
819.2
|
1,224
|
1,555
|
1,843
|
2,164
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
80.02
|
190.5
|
200.6
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
17.4%
|
29.77%
|
24.48%
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
76.05
|
100.4
|
188.8
|
195.6
|
384
|
444.4
|
509.3
|
593.3
|
Net income
1 |
63.32
|
88.42
|
152.7
|
159.1
|
308.1
|
364.4
|
413
|
477.2
|
Net margin
|
20.04%
|
19.23%
|
23.86%
|
19.42%
|
25.16%
|
23.43%
|
22.41%
|
22.05%
|
EPS
2 |
2.860
|
3.870
|
6.620
|
6.880
|
13.22
|
15.52
|
17.38
|
20.45
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.3200
|
0.3600
|
0.4400
|
0.5200
|
0.5600
|
0.5840
|
0.6240
|
-
|
Announcement Date
|
20-02-20
|
21-02-18
|
22-02-17
|
23-02-16
|
24-02-15
|
-
|
-
|
-
|
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 |
183.6
|
180.3
|
179
|
217
|
243
|
256.9
|
295.8
|
314.4
|
351.2
|
372.8
|
371.9
|
397.1
|
413.3
|
426.8
|
445.3
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
71.36
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
27.77%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
60.08
|
38.87
|
32.44
|
40.1
|
84.15
|
68.39
|
90.11
|
95.49
|
130
|
115.9
|
101.8
|
106.6
|
121.2
|
112.8
|
123.9
|
Net income
1 |
48.32
|
31.79
|
27.09
|
32.98
|
67.25
|
55.8
|
72.79
|
76.12
|
103.4
|
98.94
|
82.71
|
86.7
|
98.44
|
90.26
|
99.16
|
Net margin
|
26.32%
|
17.63%
|
15.14%
|
15.2%
|
27.68%
|
21.72%
|
24.61%
|
24.21%
|
29.44%
|
26.54%
|
22.24%
|
21.83%
|
23.82%
|
21.15%
|
22.27%
|
EPS
2 |
2.090
|
1.380
|
1.170
|
1.430
|
2.900
|
2.400
|
3.120
|
3.260
|
4.430
|
4.240
|
3.535
|
3.673
|
4.162
|
3.850
|
4.230
|
Dividend per Share
2 |
0.1100
|
0.1300
|
0.1300
|
0.1300
|
0.1300
|
0.1400
|
0.1400
|
-
|
0.1400
|
0.1500
|
0.1450
|
0.1450
|
0.1450
|
0.1567
|
0.1600
|
Announcement Date
|
22-02-17
|
22-04-28
|
22-07-28
|
22-10-27
|
23-02-16
|
23-04-27
|
23-07-27
|
23-10-26
|
24-02-15
|
24-04-25
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
15.9%
|
14.7%
|
20.8%
|
25%
|
31.8%
|
27.9%
|
25.1%
|
23.4%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
9.45%
|
8.5%
|
7.6%
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
3,260
|
4,287
|
5,434
|
-
|
Book Value Per Share
2 |
18.30
|
25.30
|
30.60
|
32.30
|
46.90
|
61.20
|
78.20
|
99.20
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-02-20
|
21-02-18
|
22-02-17
|
23-02-16
|
24-02-15
|
-
|
-
|
-
|
Last Close Price
386.1
USD Average target price
422
USD Spread / Average Target +9.31% Consensus |
1st Jan change
|
Capi.
|
---|
| +13.93% | 8.99B | | +42.73% | 62.37B | | +18.24% | 53.02B | | +14.63% | 49.77B | | +22.12% | 44.94B | | +33.55% | 36.98B | | +13.58% | 30.2B | | +54.44% | 28.23B | | +28.72% | 25.81B | | +22.01% | 21.15B |
Other Property & Casualty Insurance
|