Market Closed -
Nyse
04:00:02 2024-05-02 pm EDT
|
5-day change
|
1st Jan Change
|
58
USD
|
+0.83%
|
|
-0.09%
|
-7.86%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,962
|
3,675
|
5,431
|
6,269
|
6,315
|
5,775
|
-
|
-
|
Enterprise Value (EV)
1 |
3,819
|
4,887
|
7,076
|
8,181
|
8,715
|
8,556
|
8,700
|
8,925
|
P/E ratio
|
36.4
x
|
38.3
x
|
40.1
x
|
38.8
x
|
37
x
|
32.2
x
|
31.7
x
|
32
x
|
Yield
|
3.25%
|
3.61%
|
3.65%
|
3.95%
|
4.64%
|
5.21%
|
5.46%
|
5.64%
|
Capitalization / Revenue
|
15.8
x
|
14.8
x
|
16
x
|
14.6
x
|
11.7
x
|
9.45
x
|
8.74
x
|
7.78
x
|
EV / Revenue
|
20.4
x
|
19.7
x
|
20.9
x
|
19
x
|
16.2
x
|
14
x
|
13.2
x
|
12
x
|
EV / EBITDA
|
25.9
x
|
25
x
|
26
x
|
23.6
x
|
20
x
|
16.3
x
|
15.1
x
|
13.7
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
-
|
-
|
1.38
x
|
1.22
x
|
1.17
x
|
1.18
x
|
1.19
x
|
Nbr of stocks (in thousands)
|
42,211
|
55,190
|
76,110
|
88,386
|
100,323
|
100,395
|
-
|
-
|
Reference price
2 |
70.17
|
66.58
|
71.36
|
70.93
|
62.95
|
57.52
|
57.52
|
57.52
|
Announcement Date
|
2/20/20
|
2/18/21
|
2/22/22
|
2/14/23
|
2/13/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
187.5
|
248.6
|
339.3
|
429.8
|
537.5
|
611.3
|
660.4
|
742.5
|
EBITDA
1 |
147.7
|
195.4
|
272.2
|
346.8
|
436
|
526.1
|
577.4
|
649.1
|
EBIT
1 |
101.1
|
125.1
|
177.1
|
213.8
|
259.7
|
271.7
|
297.3
|
327.3
|
Operating Margin
|
53.92%
|
50.34%
|
52.19%
|
49.75%
|
48.32%
|
44.45%
|
45.03%
|
44.07%
|
Earnings before Tax (EBT)
1 |
-
|
91.97
|
-
|
155.9
|
173.5
|
201.9
|
210.3
|
232.8
|
Net income
1 |
80.08
|
91.38
|
120.1
|
145
|
162.5
|
185.4
|
210.3
|
233.8
|
Net margin
|
42.71%
|
36.76%
|
35.4%
|
33.74%
|
30.24%
|
30.33%
|
31.85%
|
31.48%
|
EPS
2 |
1.930
|
1.740
|
1.780
|
1.830
|
1.700
|
1.788
|
1.812
|
1.800
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
2.280
|
2.405
|
2.604
|
2.805
|
2.919
|
2.996
|
3.142
|
3.243
|
Announcement Date
|
2/20/20
|
2/18/21
|
2/22/22
|
2/14/23
|
2/13/24
|
-
|
-
|
-
|
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 |
91.41
|
98.34
|
104.9
|
110.1
|
116.5
|
126.6
|
129.9
|
136.8
|
144.2
|
149.5
|
150.9
|
153.8
|
157.2
|
161.8
|
165
|
EBITDA
1 |
73.44
|
78.05
|
84.14
|
89.43
|
95.19
|
101
|
105.2
|
111.8
|
117.5
|
121.3
|
126.8
|
129.8
|
132.4
|
136.3
|
139.7
|
EBIT
1 |
-
|
49.67
|
52.35
|
54.43
|
57.4
|
60.51
|
-
|
63.08
|
70.29
|
72.99
|
65.6
|
67.28
|
68.29
|
71.16
|
66.48
|
Operating Margin
|
-
|
50.51%
|
49.91%
|
49.45%
|
49.25%
|
47.79%
|
-
|
46.1%
|
48.76%
|
48.84%
|
43.46%
|
43.75%
|
43.45%
|
43.99%
|
40.3%
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
42.37
|
46.81
|
43.78
|
49.46
|
51.48
|
52.32
|
53.77
|
52.2
|
Net income
1 |
31.29
|
34.25
|
34.11
|
37.57
|
39.07
|
39.76
|
39.01
|
39.66
|
44.1
|
43
|
45.56
|
47.31
|
48.04
|
50.89
|
51.94
|
Net margin
|
34.23%
|
34.83%
|
32.53%
|
34.13%
|
33.52%
|
31.4%
|
30.03%
|
28.99%
|
30.59%
|
28.77%
|
30.19%
|
30.76%
|
30.56%
|
31.46%
|
31.49%
|
EPS
2 |
0.4400
|
0.4800
|
0.4500
|
0.4600
|
0.4400
|
0.4400
|
0.4200
|
0.4100
|
0.4400
|
0.4300
|
0.4475
|
0.4500
|
0.4500
|
0.4467
|
0.4467
|
Dividend per Share
2 |
0.6810
|
0.6810
|
0.7020
|
0.7020
|
0.7200
|
0.7200
|
0.7290
|
0.7290
|
0.7410
|
-
|
0.7500
|
0.7514
|
0.7571
|
0.7654
|
0.7750
|
Announcement Date
|
2/22/22
|
5/3/22
|
8/2/22
|
11/1/22
|
2/14/23
|
5/4/23
|
8/1/23
|
10/24/23
|
2/13/24
|
4/23/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
857
|
1,212
|
1,644
|
1,912
|
2,400
|
2,781
|
2,925
|
3,151
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
5.799
x
|
6.202
x
|
6.041
x
|
5.514
x
|
5.505
x
|
5.286
x
|
5.065
x
|
4.854
x
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
-
|
4.04%
|
3.6%
|
3.31%
|
3.63%
|
3.73%
|
3.77%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
-
|
-
|
-
|
51.30
|
51.70
|
49.40
|
48.90
|
48.50
|
Cash Flow per Share
2 |
-
|
-
|
3.670
|
4.570
|
-
|
4.080
|
4.320
|
-
|
Capex
1 |
-
|
-
|
-
|
-
|
-
|
91.5
|
101
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
14.98%
|
15.25%
|
-
|
Announcement Date
|
2/20/20
|
2/18/21
|
2/22/22
|
2/14/23
|
2/13/24
|
-
|
-
|
-
|
Last Close Price
57.52
USD Average target price
65.78
USD Spread / Average Target +14.36% Consensus |
1st Jan change
|
Capi.
|
---|
| -7.86% | 5.77B | | -0.90% | 45.67B | | -22.35% | 11.05B | | -10.42% | 10.9B | | -3.53% | 7.44B | | -3.65% | 6.69B | | -8.33% | 5.56B | | -6.43% | 4.7B | | -9.35% | 4B | | 0.00% | 3.94B |
Retail REITs
|