Market Closed -
Nyse
16:00:02 2024-06-25 EDT
|
5-day change
|
1st Jan Change
|
73.36
USD
|
+0.47%
|
|
+1.10%
|
+0.49%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
6,108
|
6,351
|
7,549
|
6,573
|
6,237
|
6,421
|
-
|
-
|
Enterprise Value (EV)
1 |
7,334
|
7,604
|
8,703
|
8,162
|
7,945
|
8,247
|
8,128
|
7,829
|
P/E ratio
|
53
x
|
-409
x
|
178
x
|
66.8
x
|
45.1
x
|
38.6
x
|
32.1
x
|
27.5
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
8.87
x
|
15.6
x
|
12.9
x
|
7.02
x
|
5.82
x
|
5.67
x
|
5.12
x
|
4.62
x
|
EV / Revenue
|
10.6
x
|
18.7
x
|
14.8
x
|
8.71
x
|
7.42
x
|
7.28
x
|
6.49
x
|
5.63
x
|
EV / EBITDA
|
26
x
|
63.2
x
|
38.8
x
|
22.3
x
|
18.2
x
|
17.5
x
|
15.4
x
|
13.1
x
|
EV / FCF
|
50.1
x
|
-355
x
|
64.4
x
|
58.2
x
|
40.9
x
|
44
x
|
34
x
|
23.8
x
|
FCF Yield
|
2%
|
-0.28%
|
1.55%
|
1.72%
|
2.45%
|
2.27%
|
2.94%
|
4.21%
|
Price to Book
|
-9.21
x
|
-9.52
x
|
-12.3
x
|
-35.5
x
|
-55.6
x
|
-140
x
|
37.1
x
|
20.9
x
|
Nbr of stocks (in thousands)
|
81,793
|
81,815
|
83,345
|
83,416
|
85,439
|
87,529
|
-
|
-
|
Reference price
2 |
74.68
|
77.63
|
90.58
|
78.80
|
73.00
|
73.36
|
73.36
|
73.36
|
Announcement Date
|
2/25/20
|
2/18/21
|
2/24/22
|
2/23/23
|
2/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
688.8
|
406.6
|
587
|
936.8
|
1,071
|
1,133
|
1,253
|
1,390
|
EBITDA
1 |
282.2
|
120.4
|
224.4
|
365.8
|
435.4
|
471.4
|
529.1
|
597
|
EBIT
1 |
237.8
|
66.53
|
161.6
|
241.8
|
286
|
303.4
|
353.4
|
407.6
|
Operating Margin
|
34.53%
|
16.36%
|
27.54%
|
25.81%
|
26.69%
|
26.77%
|
28.2%
|
29.32%
|
Earnings before Tax (EBT)
1 |
173.2
|
-14.52
|
51.96
|
161.4
|
207.5
|
230
|
270.1
|
317
|
Net income
1 |
117.7
|
-14.99
|
42.77
|
99.4
|
138.3
|
161.7
|
191.8
|
215.7
|
Net margin
|
17.09%
|
-3.69%
|
7.29%
|
10.61%
|
12.91%
|
14.26%
|
15.31%
|
15.52%
|
EPS
2 |
1.410
|
-0.1900
|
0.5100
|
1.180
|
1.620
|
1.902
|
2.287
|
2.670
|
Free Cash Flow
1 |
146.4
|
-21.42
|
135.2
|
140.2
|
194.3
|
187.6
|
239.2
|
329.5
|
FCF margin
|
21.26%
|
-5.27%
|
23.03%
|
14.96%
|
18.13%
|
16.55%
|
19.09%
|
23.71%
|
FCF Conversion (EBITDA)
|
51.89%
|
-
|
60.24%
|
38.31%
|
44.62%
|
39.79%
|
45.22%
|
55.19%
|
FCF Conversion (Net income)
|
124.41%
|
-
|
316.11%
|
140.99%
|
140.46%
|
116.01%
|
124.71%
|
152.73%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/25/20
|
2/18/21
|
2/24/22
|
2/23/23
|
2/22/24
|
-
|
-
|
-
|
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
|
186.7
|
224.4
|
244.4
|
281.3
|
222.2
|
286.5
|
277.6
|
285.1
|
248
|
292.4
|
288.5
|
304.3
|
291.7
|
319.8
|
EBITDA
1 |
63
|
77.34
|
89.92
|
93.9
|
106.1
|
90.21
|
118.9
|
111.9
|
114.3
|
106.3
|
125.1
|
117.6
|
123
|
122.4
|
142.1
|
EBIT
1 |
46.95
|
51.66
|
57.75
|
61.33
|
72.51
|
54.2
|
82.17
|
74.42
|
75.18
|
66.93
|
83.36
|
76.17
|
78.03
|
80.52
|
96.75
|
Operating Margin
|
25.57%
|
27.67%
|
25.73%
|
25.1%
|
25.78%
|
24.39%
|
28.69%
|
26.81%
|
26.37%
|
26.99%
|
28.51%
|
26.4%
|
25.64%
|
27.6%
|
30.25%
|
Earnings before Tax (EBT)
1 |
-2.866
|
30.32
|
33.74
|
46.34
|
51.04
|
34.6
|
60.07
|
55.04
|
57.83
|
50.5
|
65.86
|
56.44
|
58.87
|
61.6
|
76.62
|
Net income
1 |
5.74
|
16.46
|
22.34
|
26.91
|
33.68
|
22.7
|
41.14
|
39.13
|
35.34
|
34.31
|
45.86
|
40.02
|
41.62
|
42.3
|
55.02
|
Net margin
|
3.13%
|
8.82%
|
9.95%
|
11.01%
|
11.98%
|
10.22%
|
14.36%
|
14.1%
|
12.4%
|
13.83%
|
15.68%
|
13.87%
|
13.68%
|
14.5%
|
17.2%
|
EPS
2 |
0.0700
|
0.1900
|
0.2600
|
0.3200
|
0.4000
|
0.2700
|
0.4800
|
0.4600
|
0.4100
|
0.3900
|
0.5340
|
0.4760
|
0.4980
|
0.5000
|
0.6733
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/24/22
|
5/10/22
|
8/9/22
|
11/8/22
|
2/23/23
|
5/4/23
|
8/3/23
|
11/7/23
|
2/22/24
|
5/9/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,226
|
1,253
|
1,154
|
1,589
|
1,708
|
1,826
|
1,706
|
1,408
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
4.346
x
|
10.41
x
|
5.141
x
|
4.344
x
|
3.923
x
|
3.874
x
|
3.225
x
|
2.359
x
|
Free Cash Flow
1 |
146
|
-21.4
|
135
|
140
|
194
|
188
|
239
|
330
|
ROE (net income / shareholders' equity)
|
-
|
-0.44%
|
-
|
-
|
-
|
-
|
99%
|
80.3%
|
ROA (Net income/ Total Assets)
|
9.55%
|
0.17%
|
3.7%
|
6.1%
|
4.75%
|
7.54%
|
8.85%
|
10.2%
|
Assets
1 |
1,232
|
-8,685
|
1,156
|
1,630
|
2,912
|
2,144
|
2,168
|
2,105
|
Book Value Per Share
2 |
-8.110
|
-8.150
|
-7.360
|
-2.220
|
-1.310
|
-0.5300
|
1.980
|
3.510
|
Cash Flow per Share
2 |
2.440
|
0.3500
|
2.260
|
2.840
|
3.880
|
3.110
|
4.140
|
5.390
|
Capex
1 |
57.9
|
52.6
|
54.1
|
100
|
136
|
170
|
164
|
167
|
Capex / Sales
|
8.4%
|
12.93%
|
9.21%
|
10.68%
|
12.69%
|
15.01%
|
13.07%
|
11.99%
|
Announcement Date
|
2/25/20
|
2/18/21
|
2/24/22
|
2/23/23
|
2/22/24
|
-
|
-
|
-
|
Last Close Price
73.36
USD Average target price
81.5
USD Spread / Average Target +11.10% Consensus |
1st Jan change
|
Capi.
|
---|
| +0.49% | 6.42B | | +22.68% | 3.68B | | +11.21% | 3.16B | | -15.87% | 2.36B | | +7.59% | 1.59B | | -27.13% | 1.45B | | +21.64% | 495M | | +19.17% | 445M | | +8.18% | 314M | | 0.00% | 311M |
Gyms, Fitness and Spa Centers
|