Market Closed -
Nasdaq
04:00:00 2024-04-26 pm EDT
|
5-day change
|
1st Jan Change
|
7.79
USD
|
+12.25%
|
|
+13.23%
|
-10.25%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
8,138
|
9,008
|
9,291
|
5,410
|
3,595
|
3,234
|
-
|
-
|
Enterprise Value (EV)
1 |
13,513
|
13,634
|
13,737
|
10,500
|
8,167
|
7,930
|
7,623
|
7,343
|
P/E ratio
|
76.9
x
|
-11.7
x
|
16.3
x
|
27.8
x
|
-9.23
x
|
18.8
x
|
11.9
x
|
8.69
x
|
Yield
|
4.79%
|
4.33%
|
4.21%
|
7.03%
|
5.07%
|
3.59%
|
2.87%
|
5.71%
|
Capitalization / Revenue
|
0.84
x
|
0.96
x
|
0.88
x
|
0.57
x
|
0.44
x
|
0.42
x
|
0.42
x
|
0.41
x
|
EV / Revenue
|
1.39
x
|
1.45
x
|
1.3
x
|
1.11
x
|
1
x
|
1.04
x
|
0.99
x
|
0.93
x
|
EV / EBITDA
|
9.91
x
|
10.5
x
|
9.21
x
|
8.39
x
|
9.03
x
|
8.68
x
|
7.64
x
|
6.61
x
|
EV / FCF
|
17.3
x
|
11.6
x
|
23.1
x
|
-18
x
|
12.6
x
|
43.1
x
|
25.2
x
|
16.5
x
|
FCF Yield
|
5.77%
|
8.6%
|
4.33%
|
-5.56%
|
7.91%
|
2.32%
|
3.96%
|
6.06%
|
Price to Book
|
1.64
x
|
2.32
x
|
2.27
x
|
1.54
x
|
1.16
x
|
1.02
x
|
0.97
x
|
0.9
x
|
Nbr of stocks (in thousands)
|
423,400
|
424,300
|
425,400
|
413,598
|
414,197
|
415,161
|
-
|
-
|
Reference price
2 |
19.22
|
21.23
|
21.84
|
13.08
|
8.680
|
7.790
|
7.790
|
7.790
|
Announcement Date
|
2/14/20
|
2/12/21
|
2/11/22
|
2/10/23
|
2/9/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
9,715
|
9,385
|
10,589
|
9,459
|
8,133
|
7,622
|
7,704
|
7,878
|
EBITDA
1 |
1,364
|
1,296
|
1,492
|
1,252
|
904
|
913.7
|
997.1
|
1,111
|
EBIT
1 |
1,048
|
1,038
|
1,167
|
956
|
570
|
598.7
|
676.8
|
758.7
|
Operating Margin
|
10.79%
|
11.06%
|
11.02%
|
10.11%
|
7.01%
|
7.85%
|
8.79%
|
9.63%
|
Earnings before Tax (EBT)
1 |
-851.6
|
-1,006
|
693
|
157
|
-543
|
296.3
|
404.2
|
562
|
Net income
1 |
106.6
|
-770
|
572
|
197
|
-388
|
203.4
|
280.2
|
421
|
Net margin
|
1.1%
|
-8.2%
|
5.4%
|
2.08%
|
-4.77%
|
2.67%
|
3.64%
|
5.34%
|
EPS
2 |
0.2500
|
-1.820
|
1.340
|
0.4700
|
-0.9400
|
0.4143
|
0.6524
|
0.8967
|
Free Cash Flow
1 |
779.1
|
1,173
|
595
|
-584
|
646
|
184.1
|
302.2
|
445
|
FCF margin
|
8.02%
|
12.5%
|
5.62%
|
-6.17%
|
7.94%
|
2.42%
|
3.92%
|
5.65%
|
FCF Conversion (EBITDA)
|
57.14%
|
90.51%
|
39.88%
|
-
|
71.46%
|
20.15%
|
30.31%
|
40.06%
|
FCF Conversion (Net income)
|
730.86%
|
-
|
104.02%
|
-
|
-
|
90.5%
|
107.87%
|
105.7%
|
Dividend per Share
2 |
0.9200
|
0.9200
|
0.9200
|
0.9200
|
0.4400
|
0.2799
|
0.2239
|
0.4451
|
Announcement Date
|
2/14/20
|
2/12/21
|
2/11/22
|
2/10/23
|
2/9/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
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
|
---|
Net sales
1 |
2,787
|
2,805
|
2,388
|
2,534
|
2,252
|
2,285
|
1,805
|
2,204
|
2,048
|
2,076
|
1,653
|
2,038
|
1,931
|
2,003
|
1,639
|
EBITDA
1 |
395
|
360
|
330
|
415
|
304
|
187
|
124
|
279
|
248
|
253
|
161
|
268.6
|
-
|
249.6
|
146.7
|
EBIT
1 |
317
|
279
|
254
|
344
|
229
|
113
|
43
|
201
|
167
|
159
|
76
|
202.9
|
180.4
|
169.7
|
64.36
|
Operating Margin
|
11.37%
|
9.95%
|
10.64%
|
13.58%
|
10.17%
|
4.95%
|
2.38%
|
9.12%
|
8.15%
|
7.66%
|
4.6%
|
9.96%
|
9.34%
|
8.47%
|
3.93%
|
Earnings before Tax (EBT)
1 |
215
|
109
|
282
|
254
|
-30
|
-330
|
-116
|
35
|
-298
|
-164
|
-60
|
135.4
|
98.1
|
88.1
|
-16.2
|
Net income
1 |
190
|
96
|
234
|
204
|
31
|
-249
|
-102
|
18
|
-218
|
-86
|
-9
|
106.4
|
77.4
|
69.45
|
-13.5
|
Net margin
|
6.82%
|
3.42%
|
9.8%
|
8.05%
|
1.38%
|
-10.9%
|
-5.65%
|
0.82%
|
-10.64%
|
-4.14%
|
-0.54%
|
5.22%
|
4.01%
|
3.47%
|
-0.82%
|
EPS
2 |
0.4400
|
0.2200
|
0.5500
|
0.4900
|
0.0700
|
-0.6000
|
-0.2500
|
0.0400
|
-0.5300
|
-0.2100
|
-0.0200
|
0.2081
|
0.1510
|
0.1414
|
-0.005000
|
Dividend per Share
2 |
0.2300
|
0.2300
|
0.2300
|
0.2300
|
0.2300
|
0.2300
|
0.2300
|
0.0700
|
0.0700
|
0.0700
|
0.0700
|
0.0700
|
0.0700
|
0.0700
|
0.0701
|
Announcement Date
|
10/29/21
|
2/11/22
|
4/29/22
|
7/29/22
|
10/28/22
|
2/10/23
|
4/28/23
|
7/28/23
|
10/27/23
|
2/9/24
|
4/26/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
5,375
|
4,626
|
4,446
|
5,090
|
4,572
|
4,696
|
4,389
|
4,109
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3.942
x
|
3.569
x
|
2.98
x
|
4.065
x
|
5.058
x
|
5.139
x
|
4.401
x
|
3.699
x
|
Free Cash Flow
1 |
779
|
1,173
|
595
|
-584
|
646
|
184
|
302
|
445
|
ROE (net income / shareholders' equity)
|
14.2%
|
17.2%
|
19.5%
|
17%
|
9.95%
|
7.59%
|
9.74%
|
11.3%
|
ROA (Net income/ Total Assets)
|
4.33%
|
5.01%
|
5.39%
|
4.75%
|
2.6%
|
2.01%
|
2.71%
|
3.37%
|
Assets
1 |
2,463
|
-15,369
|
10,616
|
4,146
|
-14,947
|
10,136
|
10,337
|
12,481
|
Book Value Per Share
2 |
11.70
|
9.130
|
9.610
|
8.510
|
7.520
|
7.660
|
8.020
|
8.670
|
Cash Flow per Share
2 |
2.460
|
3.380
|
2.070
|
-0.6500
|
2.250
|
1.220
|
1.940
|
1.640
|
Capex
1 |
265
|
259
|
289
|
312
|
284
|
299
|
297
|
262
|
Capex / Sales
|
2.73%
|
2.76%
|
2.73%
|
3.3%
|
3.49%
|
3.92%
|
3.85%
|
3.32%
|
Announcement Date
|
2/14/20
|
2/12/21
|
2/11/22
|
2/10/23
|
2/9/24
|
-
|
-
|
-
|
Last Close Price
7.79
USD Average target price
7.621
USD Spread / Average Target -2.17% Consensus |
1st Jan change
|
Capi.
|
---|
| -10.25% | 3.23B | | +25.15% | 64.64B | | +35.00% | 34.08B | | +24.76% | 8.88B | | +1.06% | 6.71B | | +9.90% | 6.41B | | +2.95% | 5.05B | | +3.51% | 2.5B | | -6.61% | 2.38B | | +18.25% | 2.37B |
Other Appliances, Tools & Housewares
|