Market Closed -
Nasdaq
16:00:00 2024-04-26 EDT
|
5-day change
|
1st Jan Change
|
406.4
USD
|
-0.40%
|
|
-1.72%
|
-17.06%
|
Fiscal Period: February |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
15,717
|
16,281
|
19,741
|
26,497
|
24,540
|
19,480
|
-
|
-
|
Enterprise Value (EV)
1 |
15,215
|
15,235
|
19,309
|
25,759
|
24,540
|
18,677
|
18,613
|
18,660
|
P/E ratio
|
22.6
x
|
92.9
x
|
20.3
x
|
21.7
x
|
19.4
x
|
15.2
x
|
13.9
x
|
12.4
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
2.12
x
|
2.65
x
|
2.29
x
|
2.6
x
|
2.19
x
|
1.66
x
|
1.56
x
|
1.48
x
|
EV / Revenue
|
2.06
x
|
2.48
x
|
2.24
x
|
2.52
x
|
2.19
x
|
1.59
x
|
1.49
x
|
1.41
x
|
EV / EBITDA
|
12.7
x
|
23.4
x
|
12.3
x
|
13.7
x
|
12.8
x
|
9.56
x
|
9.06
x
|
8.41
x
|
EV / FCF
|
19
x
|
23.1
x
|
21.8
x
|
22
x
|
23.6
x
|
16.1
x
|
14.8
x
|
14
x
|
FCF Yield
|
5.28%
|
4.32%
|
4.59%
|
4.54%
|
4.24%
|
6.2%
|
6.78%
|
7.13%
|
Price to Book
|
8.14
x
|
8.13
x
|
12.4
x
|
13.7
x
|
-
|
7.43
x
|
6.16
x
|
4.74
x
|
Nbr of stocks (in thousands)
|
57,161
|
56,339
|
54,120
|
50,881
|
48,562
|
47,935
|
-
|
-
|
Reference price
2 |
275.0
|
289.0
|
364.8
|
520.8
|
505.3
|
406.4
|
406.4
|
406.4
|
Announcement Date
|
20-03-12
|
21-03-11
|
22-03-10
|
23-03-09
|
24-03-14
|
-
|
-
|
-
|
Fiscal Period: February |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
7,398
|
6,152
|
8,631
|
10,209
|
11,207
|
11,756
|
12,494
|
13,195
|
EBITDA
1 |
1,197
|
650.3
|
1,566
|
1,880
|
1,922
|
1,953
|
2,055
|
2,218
|
EBIT
1 |
901.1
|
352.5
|
1,297
|
1,639
|
1,678
|
1,668
|
1,770
|
1,905
|
Operating Margin
|
12.18%
|
5.73%
|
15.03%
|
16.05%
|
14.97%
|
14.19%
|
14.17%
|
14.44%
|
Earnings before Tax (EBT)
1 |
906.2
|
231.1
|
1,296
|
1,644
|
1,696
|
1,677
|
1,778
|
1,918
|
Net income
1 |
705.9
|
175.8
|
985.8
|
1,242
|
1,291
|
1,269
|
1,347
|
1,450
|
Net margin
|
9.54%
|
2.86%
|
11.42%
|
12.17%
|
11.52%
|
10.8%
|
10.78%
|
10.99%
|
EPS
2 |
12.15
|
3.110
|
17.98
|
24.01
|
26.03
|
26.67
|
29.33
|
32.67
|
Free Cash Flow
1 |
802.8
|
658.5
|
887.1
|
1,170
|
1,041
|
1,158
|
1,261
|
1,331
|
FCF margin
|
10.85%
|
10.7%
|
10.28%
|
11.46%
|
9.29%
|
9.85%
|
10.1%
|
10.08%
|
FCF Conversion (EBITDA)
|
67.08%
|
101.26%
|
56.65%
|
62.22%
|
54.17%
|
59.29%
|
61.39%
|
59.98%
|
FCF Conversion (Net income)
|
113.71%
|
374.49%
|
89.98%
|
94.15%
|
80.63%
|
91.23%
|
93.64%
|
91.8%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-03-12
|
21-03-11
|
22-03-10
|
23-03-09
|
24-03-14
|
-
|
-
|
-
|
Fiscal Period: February |
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 |
1,996
|
2,729
|
2,346
|
2,297
|
2,339
|
3,227
|
2,634
|
2,530
|
2,489
|
3,554
|
2,736
|
2,664
|
2,680
|
3,683
|
2,890
|
EBITDA
1 |
349.4
|
439.3
|
500.5
|
452.3
|
420.3
|
506.8
|
500
|
453.6
|
388.6
|
579.7
|
469.9
|
450.9
|
426.9
|
598.7
|
498.3
|
EBIT
1 |
284.2
|
375.6
|
437.7
|
391.4
|
361.9
|
447.6
|
442.1
|
391.6
|
327.2
|
517.1
|
400.6
|
378.1
|
360
|
525.5
|
422
|
Operating Margin
|
14.24%
|
13.76%
|
18.66%
|
17.04%
|
15.47%
|
13.87%
|
16.78%
|
15.48%
|
13.15%
|
14.55%
|
14.64%
|
14.19%
|
13.43%
|
14.27%
|
14.6%
|
Earnings before Tax (EBT)
1 |
283.8
|
375.2
|
437.3
|
391.5
|
362.7
|
452
|
449.4
|
396.1
|
329.7
|
520.4
|
404.2
|
381.4
|
361.7
|
528.1
|
423.7
|
Net income
1 |
215.3
|
289.4
|
331.4
|
295.7
|
274.6
|
340.8
|
347.1
|
300.1
|
249.5
|
394.4
|
306.4
|
288.7
|
273.6
|
399.6
|
320.9
|
Net margin
|
10.79%
|
10.6%
|
14.13%
|
12.87%
|
11.74%
|
10.56%
|
13.17%
|
11.86%
|
10.02%
|
11.1%
|
11.2%
|
10.84%
|
10.21%
|
10.85%
|
11.11%
|
EPS
2 |
3.940
|
5.410
|
6.300
|
5.700
|
5.340
|
6.680
|
6.880
|
6.020
|
5.070
|
8.080
|
6.349
|
6.036
|
5.797
|
8.534
|
6.911
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
21-12-02
|
22-03-10
|
22-05-26
|
22-08-25
|
22-12-01
|
23-03-09
|
23-05-25
|
23-08-24
|
23-11-30
|
24-03-14
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: February |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
502
|
1,046
|
432
|
738
|
-
|
804
|
867
|
821
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
803
|
658
|
887
|
1,170
|
1,041
|
1,158
|
1,261
|
1,331
|
ROE (net income / shareholders' equity)
|
37.9%
|
9.01%
|
55.8%
|
71.1%
|
-
|
51.6%
|
48.1%
|
41.4%
|
ROA (Net income/ Total Assets)
|
17.5%
|
3.53%
|
20%
|
24.5%
|
-
|
21.3%
|
21.3%
|
19.9%
|
Assets
1 |
4,028
|
4,977
|
4,927
|
5,067
|
-
|
5,953
|
6,324
|
7,293
|
Book Value Per Share
2 |
33.80
|
35.50
|
29.40
|
37.90
|
-
|
54.70
|
66.00
|
85.80
|
Cash Flow per Share
2 |
19.00
|
14.30
|
19.30
|
28.60
|
29.80
|
35.10
|
39.60
|
36.40
|
Capex
1 |
299
|
152
|
172
|
312
|
435
|
439
|
459
|
479
|
Capex / Sales
|
4.04%
|
2.47%
|
2%
|
3.06%
|
3.88%
|
3.74%
|
3.68%
|
3.63%
|
Announcement Date
|
20-03-12
|
21-03-11
|
22-03-10
|
23-03-09
|
24-03-14
|
-
|
-
|
-
|
Last Close Price
406.4
USD Average target price
561
USD Spread / Average Target +38.05% Consensus |
1st Jan change
|
Capi.
|
---|
| -17.06% | 19.48B | | +6.67% | 10.35B | | +24.45% | 9.97B | | +897.50% | 2.44B | | 0.00% | 2.45B | | -2.75% | 1.67B | | -11.87% | 1.54B | | -52.38% | 623M | | +99.24% | 327M | | -4.24% | 307M |
Beauty Supply Shop
|