Market Closed -
Nyse
16:00:02 2024-05-01 EDT
|
5-day change
|
1st Jan Change
|
6.69
USD
|
0.00%
|
|
-3.74%
|
-22.57%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
5,415
|
2,815
|
2,714
|
2,126
|
-
|
-
|
Enterprise Value (EV)
1 |
6,306
|
3,660
|
3,606
|
3,013
|
3,010
|
2,944
|
P/E ratio
|
-228
x
|
27.1
x
|
36
x
|
22.7
x
|
18.1
x
|
15.7
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
7.14
x
|
3.21
x
|
2.93
x
|
2.12
x
|
1.94
x
|
1.75
x
|
EV / Revenue
|
8.32
x
|
4.18
x
|
3.89
x
|
3.01
x
|
2.74
x
|
2.43
x
|
EV / EBITDA
|
24.8
x
|
13
x
|
12.6
x
|
10.1
x
|
9.01
x
|
7.62
x
|
EV / FCF
|
133
x
|
21.6
x
|
-29.2
x
|
-39.8
x
|
-55.3
x
|
-70.1
x
|
FCF Yield
|
0.75%
|
4.63%
|
-3.42%
|
-2.52%
|
-1.81%
|
-1.43%
|
Price to Book
|
8.32
x
|
3.53
x
|
2.98
x
|
2.07
x
|
1.82
x
|
1.58
x
|
Nbr of stocks (in thousands)
|
297,341
|
304,993
|
314,070
|
317,835
|
-
|
-
|
Reference price
2 |
18.21
|
9.230
|
8.640
|
6.690
|
6.690
|
6.690
|
Announcement Date
|
22-03-24
|
23-02-23
|
24-02-21
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
-
|
758.4
|
876.5
|
927.1
|
1,002
|
1,097
|
1,213
|
EBITDA
1 |
-
|
254.3
|
281.6
|
285.9
|
299.3
|
334.2
|
386.5
|
EBIT
1 |
-
|
203.8
|
220.1
|
215.9
|
215.3
|
243.5
|
278.9
|
Operating Margin
|
-
|
26.87%
|
25.11%
|
23.29%
|
21.49%
|
22.2%
|
22.98%
|
Earnings before Tax (EBT)
1 |
-
|
-47.14
|
145.8
|
103
|
112.2
|
143.9
|
176.8
|
Net income
1 |
60.4
|
-22.04
|
112.9
|
80.13
|
97.15
|
122
|
138.8
|
Net margin
|
-
|
-2.91%
|
12.88%
|
8.64%
|
9.7%
|
11.12%
|
11.44%
|
EPS
2 |
21.02
|
-0.0800
|
0.3400
|
0.2400
|
0.2941
|
0.3697
|
0.4267
|
Free Cash Flow
1 |
-
|
47.59
|
169.6
|
-123.5
|
-75.8
|
-54.42
|
-42
|
FCF margin
|
-
|
6.28%
|
19.35%
|
-13.32%
|
-7.56%
|
-4.96%
|
-3.46%
|
FCF Conversion (EBITDA)
|
-
|
18.71%
|
60.22%
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
150.22%
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
21-06-02
|
22-03-24
|
23-02-23
|
24-02-21
|
-
|
-
|
-
|
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 |
194.3
|
191.5
|
219.4
|
225.2
|
217.6
|
214.4
|
226
|
236.9
|
234.1
|
230.1
|
242.7
|
255.1
|
253.3
|
249.7
|
265.4
|
EBITDA
1 |
62.45
|
57.35
|
74.85
|
74.48
|
66.13
|
66.19
|
70.98
|
73.86
|
71.6
|
69.49
|
73.11
|
76.34
|
75.2
|
74.18
|
82.68
|
EBIT
1 |
49.47
|
43.32
|
59.9
|
59.34
|
50.94
|
49.88
|
53.67
|
57.35
|
54
|
50.92
|
52.46
|
55.96
|
53.79
|
52.24
|
64.24
|
Operating Margin
|
25.46%
|
22.63%
|
27.3%
|
26.35%
|
23.41%
|
23.27%
|
23.75%
|
24.21%
|
23.07%
|
22.12%
|
21.61%
|
21.93%
|
21.24%
|
20.92%
|
24.21%
|
Earnings before Tax (EBT)
1 |
-
|
40.96
|
43.77
|
45.55
|
32.81
|
23.69
|
27.83
|
34.34
|
23.96
|
16.92
|
30.61
|
31.58
|
26.39
|
25.09
|
-
|
Net income
1 |
-
|
36.3
|
35.49
|
35.66
|
-
|
17.76
|
21.14
|
27.13
|
19.48
|
12.38
|
23.85
|
25.62
|
22.75
|
21.75
|
36.2
|
Net margin
|
-
|
18.96%
|
16.17%
|
15.84%
|
-
|
8.28%
|
9.35%
|
11.45%
|
8.32%
|
5.38%
|
9.82%
|
10.04%
|
8.98%
|
8.71%
|
13.64%
|
EPS
2 |
0.0800
|
0.1100
|
0.1100
|
0.1100
|
0.0700
|
0.0500
|
0.0600
|
0.0800
|
0.0600
|
0.0400
|
0.0712
|
0.0795
|
0.0702
|
0.0695
|
0.1050
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
21-11-11
|
22-03-24
|
22-05-12
|
22-08-11
|
22-11-10
|
23-02-23
|
23-05-02
|
23-08-03
|
23-11-02
|
24-02-21
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
892
|
845
|
892
|
887
|
884
|
818
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
3.506
x
|
3.002
x
|
3.121
x
|
2.964
x
|
2.645
x
|
2.116
x
|
Free Cash Flow
1 |
-
|
47.6
|
170
|
-123
|
-75.8
|
-54.4
|
-42
|
ROE (net income / shareholders' equity)
|
-
|
40.5%
|
17.9%
|
12.3%
|
10.3%
|
11.7%
|
11.2%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
3.78%
|
3.56%
|
3.94%
|
-
|
Assets
1 |
-
|
-
|
-
|
2,121
|
2,730
|
3,097
|
-
|
Book Value Per Share
2 |
-
|
2.190
|
2.610
|
2.900
|
3.230
|
3.670
|
4.250
|
Cash Flow per Share
2 |
-
|
0.6200
|
0.7000
|
0.6200
|
0.7800
|
0.8700
|
-
|
Capex
1 |
-
|
126
|
192
|
328
|
345
|
332
|
347
|
Capex / Sales
|
-
|
16.58%
|
21.86%
|
35.39%
|
34.44%
|
30.26%
|
28.56%
|
Announcement Date
|
21-06-02
|
22-03-24
|
23-02-23
|
24-02-21
|
-
|
-
|
-
|
Last Close Price
6.69
USD Average target price
9.617
USD Spread / Average Target +43.75% Consensus |
1st Jan change
|
Capi.
|
---|
| -22.57% | 2.13B | | +4.31% | 10.51B | | -12.63% | 2.42B | | -12.66% | 2.39B | | -0.09% | 1.98B | | -1.76% | 1B | | -14.26% | 966M | | -42.61% | 783M | | -6.55% | 710M | | -22.33% | 318M |
Other Personal Services
|