Market Closed -
Nyse
16:00:02 2024-05-07 EDT
|
5-day change
|
1st Jan Change
|
34.82
USD
|
-1.55%
|
|
+1.69%
|
+1.13%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,127
|
1,041
|
2,117
|
1,112
|
884
|
894
|
-
|
-
|
Enterprise Value (EV)
1 |
1,127
|
1,041
|
2,117
|
2,765
|
2,444
|
2,329
|
2,379
|
2,406
|
P/E ratio
|
11.2
x
|
24.3
x
|
94.2
x
|
-121
x
|
20.4
x
|
-218
x
|
-30.1
x
|
-34.8
x
|
Yield
|
2.53%
|
2.95%
|
1.67%
|
3.58%
|
5%
|
5.34%
|
5.48%
|
5.75%
|
Capitalization / Revenue
|
6.22
x
|
5.08
x
|
9.66
x
|
4.21
x
|
3.19
x
|
3.36
x
|
3.39
x
|
3.12
x
|
EV / Revenue
|
6.22
x
|
5.08
x
|
9.66
x
|
10.5
x
|
8.81
x
|
8.76
x
|
9.03
x
|
8.4
x
|
EV / EBITDA
|
13.4
x
|
10.8
x
|
20.1
x
|
21.4
x
|
17.4
x
|
17.1
x
|
18.2
x
|
17.1
x
|
EV / FCF
|
21,929,358
x
|
16,609,751
x
|
-8,591,964
x
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
-0%
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
-
|
-
|
2.14
x
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
25,034
|
24,606
|
25,252
|
25,549
|
25,674
|
25,674
|
-
|
-
|
Reference price
2 |
45.00
|
42.31
|
83.83
|
43.52
|
34.43
|
34.82
|
34.82
|
34.82
|
Announcement Date
|
20-02-18
|
21-02-16
|
22-02-15
|
23-02-21
|
24-02-20
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
181.1
|
204.8
|
219.2
|
264
|
277.5
|
266
|
263.3
|
286.3
|
EBITDA
1 |
84
|
95.98
|
105.1
|
129.2
|
140.4
|
136
|
130.8
|
140.9
|
EBIT
1 |
14.91
|
13.56
|
18.21
|
31.57
|
45.25
|
31.32
|
34.05
|
48.25
|
Operating Margin
|
8.23%
|
6.62%
|
8.31%
|
11.96%
|
16.31%
|
11.78%
|
12.93%
|
16.86%
|
Earnings before Tax (EBT)
1 |
99.44
|
44.15
|
23.11
|
-9.291
|
44.43
|
-5.029
|
-25.82
|
-24.33
|
Net income
1 |
99.14
|
44.02
|
23.04
|
-9.291
|
44.43
|
5.906
|
-20.71
|
-25.21
|
Net margin
|
54.74%
|
21.49%
|
10.51%
|
-3.52%
|
16.01%
|
2.22%
|
-7.86%
|
-8.81%
|
EPS
2 |
4.030
|
1.740
|
0.8900
|
-0.3600
|
1.690
|
-0.1600
|
-1.155
|
-1.000
|
Free Cash Flow
|
51.37
|
62.68
|
-246.4
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
28.37%
|
30.61%
|
-112.4%
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
61.16%
|
65.31%
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
51.82%
|
142.4%
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
1.138
|
1.250
|
1.404
|
1.560
|
1.722
|
1.860
|
1.909
|
2.001
|
Announcement Date
|
20-02-18
|
21-02-16
|
22-02-15
|
23-02-21
|
24-02-20
|
-
|
-
|
-
|
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 |
58.5
|
60.8
|
65.77
|
68.05
|
69.3
|
69.23
|
69.57
|
69.84
|
68.9
|
67.58
|
65.1
|
65.73
|
66.25
|
65.49
|
65.87
|
EBITDA
1 |
29.2
|
29.38
|
29.75
|
36.19
|
33.9
|
36.39
|
33.92
|
34.17
|
35.96
|
33.6
|
32.27
|
32.09
|
32.01
|
32.57
|
32.37
|
EBIT
1 |
4.659
|
5.66
|
4.199
|
10.97
|
10.74
|
13.12
|
10.05
|
10.37
|
11.71
|
9.282
|
5.83
|
8.023
|
8.19
|
8.627
|
8.468
|
Operating Margin
|
7.96%
|
9.31%
|
6.38%
|
16.12%
|
15.5%
|
18.96%
|
14.44%
|
14.85%
|
17%
|
13.74%
|
8.96%
|
12.21%
|
12.36%
|
13.17%
|
12.85%
|
Earnings before Tax (EBT)
1 |
38.83
|
-4.667
|
-7.827
|
-0.599
|
3.802
|
-3.898
|
-3.968
|
33.88
|
18.42
|
26.4
|
0.9981
|
-6.153
|
-5.607
|
-6.979
|
-6.768
|
Net income
1 |
38.72
|
-4.667
|
-7.797
|
-0.597
|
3.802
|
-3.898
|
-3.953
|
33.75
|
18.42
|
26.3
|
3.214
|
-6.366
|
-5.867
|
-2.113
|
-6.213
|
Net margin
|
66.18%
|
-7.68%
|
-11.86%
|
-0.88%
|
5.49%
|
-5.63%
|
-5.68%
|
48.32%
|
26.74%
|
38.92%
|
4.94%
|
-9.69%
|
-8.86%
|
-3.23%
|
-9.43%
|
EPS
2 |
1.500
|
-0.1800
|
-0.3000
|
-0.0200
|
0.1500
|
-0.1500
|
-0.1500
|
1.280
|
0.7000
|
1.000
|
-0.0767
|
-0.2367
|
-0.2200
|
-0.2850
|
-0.2600
|
Dividend per Share
2 |
0.3800
|
0.3800
|
0.3800
|
0.3800
|
0.4200
|
0.4200
|
0.4200
|
0.4200
|
0.4620
|
-
|
0.4604
|
0.4604
|
0.4722
|
0.4711
|
0.4711
|
Announcement Date
|
22-02-15
|
22-04-26
|
22-07-26
|
22-10-25
|
23-02-21
|
23-04-25
|
23-07-25
|
23-10-31
|
24-02-20
|
24-04-30
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
1,653
|
1,560
|
1,435
|
1,485
|
1,512
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
12.79
x
|
11.11
x
|
10.55
x
|
11.35
x
|
10.73
x
|
Free Cash Flow
|
51.4
|
62.7
|
-246
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
-
|
-
|
-
|
8.76%
|
-3.16%
|
-3.57%
|
-4%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
2.05%
|
-0.76%
|
-0.79%
|
-0.77%
|
Assets
1 |
-
|
-
|
-
|
-
|
2,167
|
-773.4
|
2,615
|
3,274
|
Book Value Per Share
|
-
|
-
|
-
|
20.30
|
-
|
-
|
-
|
-
|
Cash Flow per Share
2 |
-
|
-
|
-
|
3.090
|
3.680
|
3.460
|
3.510
|
3.590
|
Capex
1 |
-
|
-
|
-
|
-
|
56
|
51.5
|
78.6
|
184
|
Capex / Sales
|
-
|
-
|
-
|
-
|
20.18%
|
19.35%
|
29.83%
|
64.31%
|
Announcement Date
|
20-02-18
|
21-02-16
|
22-02-15
|
23-02-21
|
24-02-20
|
-
|
-
|
-
|
Last Close Price
34.82
USD Average target price
37.14
USD Spread / Average Target +6.67% Consensus |
1st Jan change
|
Capi.
|
---|
| +1.13% | 894M | | +4.63% | 27.82B | | +9.06% | 25.28B | | +2.55% | 21.43B | | +3.92% | 16.54B | | +1.29% | 15.91B | | -12.83% | 14.52B | | +1.42% | 13.36B | | +1.78% | 12.83B | | -10.69% | 11.75B |
Residential REITs
|