Real-time Estimate
Cboe BZX
03:35:01 2024-05-10 pm EDT
|
5-day change
|
1st Jan Change
|
15.28
USD
|
+0.30%
|
|
+0.39%
|
-11.21%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,835
|
4,003
|
2,806
|
3,225
|
2,870
|
-
|
-
|
Enterprise Value (EV)
1 |
4,272
|
5,664
|
4,769
|
5,115
|
4,878
|
4,937
|
5,023
|
P/E ratio
|
44.5
x
|
37
x
|
22.5
x
|
20.7
x
|
19.7
x
|
21.2
x
|
22.4
x
|
Yield
|
1.97%
|
4.13%
|
6.66%
|
6.5%
|
7.68%
|
7.6%
|
7.67%
|
Capitalization / Revenue
|
8.81
x
|
10.5
x
|
6.89
x
|
7.28
x
|
6.84
x
|
6.39
x
|
5.98
x
|
EV / Revenue
|
13.3
x
|
14.8
x
|
11.7
x
|
11.5
x
|
11.6
x
|
11
x
|
10.5
x
|
EV / EBITDA
|
15.7
x
|
17.3
x
|
13.5
x
|
13.5
x
|
13.3
x
|
12.4
x
|
12
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.24
x
|
1.66
x
|
-
|
1.11
x
|
1.01
x
|
1.02
x
|
1.05
x
|
Nbr of stocks (in thousands)
|
144,786
|
161,267
|
173,115
|
187,257
|
188,430
|
-
|
-
|
Reference price
2 |
19.58
|
24.82
|
16.21
|
17.22
|
15.23
|
15.23
|
15.23
|
Announcement Date
|
2/24/21
|
2/22/22
|
2/22/23
|
2/21/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
298.8
|
321.6
|
382.9
|
407.5
|
442.9
|
419.3
|
449
|
479.6
|
EBITDA
1 |
-
|
272.4
|
328.1
|
352.8
|
378.4
|
365.8
|
399.4
|
419.8
|
EBIT
1 |
-
|
139.8
|
196
|
198
|
219.8
|
210
|
224.6
|
234.8
|
Operating Margin
|
-
|
43.45%
|
51.18%
|
48.58%
|
49.63%
|
50.09%
|
50.01%
|
48.96%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
79.39
|
51.18
|
102.4
|
129.5
|
155.5
|
150.5
|
141.6
|
134.7
|
Net margin
|
26.57%
|
15.91%
|
26.75%
|
31.77%
|
35.11%
|
35.89%
|
31.53%
|
28.09%
|
EPS
2 |
3.310
|
0.4400
|
0.6700
|
0.7200
|
0.8300
|
0.7750
|
0.7178
|
0.6807
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
0.3850
|
1.025
|
1.080
|
1.120
|
1.170
|
1.157
|
1.168
|
Announcement Date
|
8/5/20
|
2/24/21
|
2/22/22
|
2/22/23
|
2/21/24
|
-
|
-
|
-
|
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 |
92.64
|
93.84
|
98.01
|
103.5
|
112.1
|
119
|
109.4
|
109.5
|
105
|
105.4
|
106
|
106.7
|
111
|
110.2
|
110.4
|
EBITDA
|
79.68
|
79.97
|
86.26
|
92.52
|
-
|
102.2
|
-
|
-
|
-
|
91.56
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
46.2
|
45.68
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
53.79
|
46.06
|
41.39
|
47.5
|
-
|
-
|
Operating Margin
|
49.87%
|
48.68%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
51.05%
|
43.47%
|
38.77%
|
42.79%
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
30.29
|
26.76
|
33.52
|
27.11
|
36.77
|
39.3
|
60.01
|
49.68
|
6.478
|
65.11
|
32
|
31.6
|
32.9
|
33.5
|
33.3
|
Net margin
|
32.7%
|
28.51%
|
34.2%
|
26.19%
|
32.79%
|
33.03%
|
54.88%
|
45.35%
|
6.17%
|
61.8%
|
30.2%
|
29.6%
|
29.64%
|
30.39%
|
30.15%
|
EPS
2 |
0.1900
|
0.1600
|
0.2000
|
0.1600
|
0.2000
|
0.2100
|
0.3200
|
0.2600
|
0.0300
|
0.3500
|
0.1749
|
0.1753
|
0.1843
|
0.1800
|
0.1800
|
Dividend per Share
2 |
0.2650
|
0.2650
|
0.2700
|
0.2700
|
0.2750
|
0.2750
|
0.2800
|
-
|
0.2850
|
0.2850
|
0.2900
|
0.2900
|
0.2900
|
0.2900
|
0.2900
|
Announcement Date
|
2/22/22
|
5/3/22
|
8/3/22
|
11/2/22
|
2/22/23
|
5/3/23
|
8/2/23
|
11/1/23
|
2/21/24
|
5/1/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
1,437
|
1,662
|
1,963
|
1,890
|
2,008
|
2,067
|
2,153
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
5.274
x
|
5.065
x
|
5.565
x
|
4.994
x
|
5.49
x
|
5.175
x
|
5.129
x
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
2.58%
|
4.2%
|
4.57%
|
5.1%
|
4.88%
|
5.03%
|
5.1%
|
ROA (Net income/ Total Assets)
|
-
|
1.25%
|
2.31%
|
2.57%
|
2.92%
|
2.69%
|
2.59%
|
2.55%
|
Assets
1 |
-
|
4,088
|
4,439
|
5,038
|
5,324
|
5,586
|
5,465
|
5,282
|
Book Value Per Share
2 |
-
|
15.80
|
14.90
|
-
|
15.50
|
15.10
|
14.90
|
14.50
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
8/5/20
|
2/24/21
|
2/22/22
|
2/22/23
|
2/21/24
|
-
|
-
|
-
|
Last Close Price
15.23
USD Average target price
17.83
USD Spread / Average Target +17.09% Consensus |
1st Jan change
|
Capi.
|
---|
| -11.21% | 2.87B | | -4.01% | 47.57B | | -4.04% | 21.08B | | -0.70% | 13.65B | | +18.68% | 11.91B | | -5.34% | 9.7B | | -1.33% | 8.51B | | -14.19% | 8.34B | | +3.08% | 7.77B | | -16.42% | 5.68B |
Other Commercial REITs
|