Market Closed -
Nasdaq
04:30:01 2024-05-03 pm EDT
|
5-day change
|
1st Jan Change
|
76.8
USD
|
+2.92%
|
|
+3.14%
|
+1.20%
|
Fiscal Period: February |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
3,409
|
5,995
|
2,942
|
3,495
|
4,624
|
4,579
|
-
|
-
|
Enterprise Value (EV)
1 |
3,320
|
5,935
|
2,696
|
3,285
|
4,624
|
4,226
|
4,097
|
3,884
|
P/E ratio
|
25
x
|
24.9
x
|
19.2
x
|
34.2
x
|
25.7
x
|
24.1
x
|
21.8
x
|
21.7
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
2.42
x
|
3.31
x
|
1.68
x
|
1.91
x
|
2.2
x
|
2.02
x
|
1.83
x
|
1.67
x
|
EV / Revenue
|
2.36
x
|
3.28
x
|
1.54
x
|
1.8
x
|
2.2
x
|
1.86
x
|
1.64
x
|
1.42
x
|
EV / EBITDA
|
16.9
x
|
19.4
x
|
11.4
x
|
19.5
x
|
16.8
x
|
14.5
x
|
12.6
x
|
11
x
|
EV / FCF
|
117
x
|
17.9
x
|
268
x
|
-
|
-
|
34.5
x
|
26.6
x
|
19.2
x
|
FCF Yield
|
0.85%
|
5.57%
|
0.37%
|
-
|
-
|
2.9%
|
3.76%
|
5.2%
|
Price to Book
|
3.19
x
|
4.49
x
|
2.27
x
|
-
|
-
|
2.85
x
|
2.61
x
|
2.29
x
|
Nbr of stocks (in thousands)
|
63,662
|
65,418
|
63,125
|
62,239
|
61,592
|
61,367
|
-
|
-
|
Reference price
2 |
53.54
|
91.64
|
46.61
|
56.15
|
75.07
|
76.80
|
76.80
|
76.80
|
Announcement Date
|
3/19/20
|
3/18/21
|
3/23/22
|
3/22/23
|
3/20/24
|
-
|
-
|
-
|
Fiscal Period: February |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
1,408
|
1,809
|
1,753
|
1,827
|
2,103
|
2,267
|
2,503
|
2,742
|
EBITDA
1 |
196
|
306.5
|
237.3
|
168.9
|
275.2
|
291.4
|
326.4
|
354
|
EBIT
1 |
171.9
|
277.3
|
204.2
|
130.9
|
227.8
|
248.8
|
278.4
|
305.1
|
Operating Margin
|
12.21%
|
15.33%
|
11.65%
|
7.17%
|
10.83%
|
10.98%
|
11.12%
|
11.13%
|
Earnings before Tax (EBT)
1 |
172.7
|
277.8
|
204.4
|
133.9
|
242.5
|
262
|
289.6
|
296.5
|
Net income
1 |
141.1
|
242.7
|
157.5
|
102.8
|
181.4
|
197.2
|
219.3
|
-
|
Net margin
|
10.02%
|
13.42%
|
8.98%
|
5.63%
|
8.63%
|
8.7%
|
8.76%
|
-
|
EPS
2 |
2.140
|
3.680
|
2.430
|
1.640
|
2.920
|
3.188
|
3.525
|
3.537
|
Free Cash Flow
1 |
28.36
|
330.7
|
10.04
|
-
|
-
|
122.6
|
153.9
|
202
|
FCF margin
|
2.01%
|
18.28%
|
0.57%
|
-
|
-
|
5.41%
|
6.15%
|
7.37%
|
FCF Conversion (EBITDA)
|
14.47%
|
107.91%
|
4.23%
|
-
|
-
|
42.05%
|
47.15%
|
57.06%
|
FCF Conversion (Net income)
|
20.1%
|
136.27%
|
6.38%
|
-
|
-
|
62.16%
|
70.17%
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/19/20
|
3/18/21
|
3/23/22
|
3/22/23
|
3/20/24
|
-
|
-
|
-
|
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 |
383.5
|
501.1
|
406.7
|
452.5
|
418.1
|
549.8
|
459.2
|
514.5
|
480
|
648.9
|
505.4
|
562.1
|
517.2
|
682.5
|
560.6
|
EBITDA
1 |
37.93
|
66.14
|
26.24
|
25.93
|
39.48
|
77.22
|
49.48
|
63.97
|
51.12
|
110.6
|
60.14
|
71.79
|
52.03
|
107.3
|
67.05
|
EBIT
1 |
29.9
|
57.35
|
17.14
|
16.54
|
29.53
|
67.7
|
38.54
|
52.54
|
39.07
|
97.65
|
49.84
|
61.91
|
41.26
|
95.97
|
54.81
|
Operating Margin
|
7.8%
|
11.44%
|
4.22%
|
3.66%
|
7.06%
|
12.31%
|
8.39%
|
10.21%
|
8.14%
|
15.05%
|
9.86%
|
11.01%
|
7.98%
|
14.06%
|
9.78%
|
Earnings before Tax (EBT)
1 |
30.14
|
57.35
|
17.04
|
16.67
|
30.4
|
69.78
|
41.21
|
55.94
|
43.05
|
102.3
|
53.12
|
62.76
|
44.66
|
101.8
|
58.1
|
Net income
1 |
23.18
|
44.73
|
12.52
|
14.1
|
23.08
|
53.09
|
30.98
|
42.18
|
31.8
|
76.48
|
39.89
|
47.11
|
33.59
|
76.56
|
43.5
|
Net margin
|
6.05%
|
8.93%
|
3.08%
|
3.12%
|
5.52%
|
9.66%
|
6.75%
|
8.2%
|
6.62%
|
11.78%
|
7.89%
|
8.38%
|
6.49%
|
11.22%
|
7.76%
|
EPS
2 |
0.3600
|
0.7100
|
0.2000
|
0.2200
|
0.3700
|
0.8500
|
0.5000
|
0.6800
|
0.5100
|
1.230
|
0.6459
|
0.7734
|
0.5457
|
1.232
|
0.6990
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
12/2/21
|
3/23/22
|
6/8/22
|
9/1/22
|
12/7/22
|
3/22/23
|
6/7/23
|
8/31/23
|
12/6/23
|
3/20/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: February |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
89.2
|
60
|
246
|
209
|
-
|
353
|
483
|
696
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
28.4
|
331
|
10
|
-
|
-
|
123
|
154
|
202
|
ROE (net income / shareholders' equity)
|
14.1%
|
17.4%
|
11.7%
|
7.76%
|
-
|
12.3%
|
12.4%
|
12.1%
|
ROA (Net income/ Total Assets)
|
10.2%
|
-
|
7.69%
|
5.12%
|
-
|
8.44%
|
8.82%
|
9.28%
|
Assets
1 |
1,377
|
-
|
2,048
|
2,008
|
-
|
2,336
|
2,485
|
-
|
Book Value Per Share
2 |
16.80
|
20.40
|
20.50
|
-
|
-
|
26.90
|
29.50
|
33.50
|
Cash Flow per Share
|
1.600
|
5.480
|
0.6900
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
77
|
30.5
|
35
|
-
|
-
|
88
|
67.4
|
63.7
|
Capex / Sales
|
5.47%
|
1.69%
|
2%
|
-
|
-
|
3.88%
|
2.69%
|
2.32%
|
Announcement Date
|
3/19/20
|
3/18/21
|
3/23/22
|
3/22/23
|
3/20/24
|
-
|
-
|
-
|
Last Close Price
74.62
USD Average target price
87
USD Spread / Average Target +16.59% Consensus |
1st Jan change
|
Capi.
|
---|
| +1.20% | 4.58B | | +12.70% | 325B | | +10.97% | 73.15B | | -11.29% | 65.82B | | +1.13% | 30.13B | | +22.21% | 23.36B | | +9.66% | 14.31B | | +10.98% | 10B | | -6.89% | 6.48B | | -26.61% | 2.72B |
Other Discount Stores
|