Real-time Estimate
Cboe BZX
10:18:30 2024-05-21 am EDT
|
5-day change
|
1st Jan Change
|
47.34
USD
|
+0.08%
|
|
+13.31%
|
-6.98%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
2,381
|
2,704
|
3,098
|
2,475
|
2,100
|
1,957
|
-
|
Enterprise Value (EV)
1 |
2,381
|
2,704
|
3,098
|
2,475
|
2,100
|
1,957
|
1,957
|
P/E ratio
|
12.4
x
|
13.4
x
|
13.8
x
|
12.8
x
|
48.9
x
|
18.1
x
|
12
x
|
Yield
|
1.8%
|
1.68%
|
1.83%
|
2.53%
|
2.99%
|
3.23%
|
3.28%
|
Capitalization / Revenue
|
4.09
x
|
4.5
x
|
5.24
x
|
4.03
x
|
4.1
x
|
3.93
x
|
3.29
x
|
EV / Revenue
|
4.09
x
|
4.5
x
|
5.24
x
|
4.03
x
|
4.1
x
|
3.93
x
|
3.29
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.02
x
|
1.07
x
|
1.2
x
|
1.04
x
|
0.87
x
|
0.8
x
|
0.76
x
|
Nbr of stocks (in thousands)
|
42,952
|
43,248
|
42,936
|
41,196
|
41,283
|
41,377
|
-
|
Reference price
2 |
55.44
|
62.52
|
72.15
|
60.08
|
50.88
|
47.30
|
47.30
|
Announcement Date
|
1/27/20
|
2/2/21
|
1/24/22
|
1/23/23
|
1/22/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
582.9
|
601.5
|
590.8
|
614.1
|
512.2
|
497.5
|
594.8
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
261.1
|
295.4
|
274.9
|
270
|
177.7
|
151.9
|
235.8
|
Operating Margin
|
44.79%
|
49.11%
|
46.53%
|
43.97%
|
34.7%
|
30.53%
|
39.64%
|
Earnings before Tax (EBT)
1 |
246.3
|
252.4
|
282.2
|
246.3
|
52.32
|
138
|
206.6
|
Net income
1 |
192.7
|
201.2
|
224.8
|
196.3
|
43.2
|
108.4
|
163.3
|
Net margin
|
33.06%
|
33.45%
|
38.04%
|
31.96%
|
8.43%
|
21.79%
|
27.46%
|
EPS
2 |
4.470
|
4.670
|
5.210
|
4.700
|
1.040
|
2.613
|
3.934
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
1.000
|
1.050
|
1.320
|
1.520
|
1.520
|
1.529
|
1.551
|
Announcement Date
|
1/27/20
|
2/2/21
|
1/24/22
|
1/23/23
|
1/22/24
|
-
|
-
|
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 |
148.8
|
144
|
153
|
161.9
|
154.1
|
141.7
|
128.7
|
123.7
|
118
|
115.9
|
120.5
|
127
|
133.5
|
137.4
|
146
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
68.67
|
61.58
|
67.14
|
72.05
|
65.76
|
56.86
|
42.83
|
41.39
|
34.24
|
29.87
|
34.59
|
40.64
|
46.5
|
48.16
|
56.26
|
Operating Margin
|
46.16%
|
42.75%
|
43.89%
|
44.49%
|
42.68%
|
40.13%
|
33.27%
|
33.45%
|
29.02%
|
25.77%
|
28.71%
|
31.99%
|
34.82%
|
35.04%
|
38.54%
|
Earnings before Tax (EBT)
1 |
67.83
|
63.02
|
65.95
|
65.92
|
51.41
|
-48.79
|
41.78
|
41.02
|
18.31
|
30.63
|
30.57
|
35.35
|
40.54
|
40.61
|
49.13
|
Net income
1 |
54.19
|
50.74
|
52.36
|
52.44
|
40.75
|
-37.51
|
33.08
|
32.78
|
14.86
|
24.15
|
24.11
|
27.94
|
32.04
|
32.12
|
38.84
|
Net margin
|
36.42%
|
35.23%
|
34.22%
|
32.38%
|
26.45%
|
-26.47%
|
25.69%
|
26.49%
|
12.59%
|
20.84%
|
20.01%
|
21.99%
|
23.99%
|
23.37%
|
26.61%
|
EPS
2 |
1.260
|
1.180
|
1.250
|
1.270
|
0.9900
|
-0.9100
|
0.8000
|
0.7900
|
0.3600
|
0.5800
|
0.5814
|
0.6743
|
0.7714
|
0.7717
|
0.9317
|
Dividend per Share
2 |
0.3600
|
0.3800
|
0.3800
|
0.3800
|
0.3800
|
0.3800
|
0.3800
|
0.3800
|
0.3800
|
-
|
0.3800
|
0.3829
|
0.3857
|
0.3880
|
0.3880
|
Announcement Date
|
1/24/22
|
4/25/22
|
7/25/22
|
10/24/22
|
1/23/23
|
4/24/23
|
7/24/23
|
10/23/23
|
1/22/24
|
4/22/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
11.1%
|
8.62%
|
8.87%
|
8.45%
|
5.76%
|
4.52%
|
6.48%
|
ROA (Net income/ Total Assets)
|
1.77%
|
1.28%
|
1.24%
|
1.13%
|
0.73%
|
0.57%
|
0.83%
|
Assets
1 |
10,888
|
15,719
|
18,151
|
17,309
|
5,918
|
18,879
|
19,778
|
Book Value Per Share
2 |
54.50
|
58.30
|
60.30
|
57.90
|
58.20
|
59.20
|
62.00
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/27/20
|
2/2/21
|
1/24/22
|
1/23/23
|
1/22/24
|
-
|
-
|
Last Close Price
47.3
USD Average target price
46
USD Spread / Average Target -2.75% Consensus |
1st Jan change
|
Capi.
|
---|
| -6.98% | 1.96B | | +27.24% | 208B | | +0.80% | 73.02B | | +9.22% | 56.52B | | +22.32% | 52.12B | | +10.18% | 51.29B | | +36.14% | 46.89B | | +4.35% | 35.78B | | -17.12% | 34.76B | | -96.60% | 32.24B |
Commercial Banks
|