Real-time Estimate
Cboe BZX
11:50:30 2024-05-06 am EDT
|
5-day change
|
1st Jan Change
|
83.28
USD
|
+3.04%
|
|
+3.63%
|
+49.84%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,185
|
2,267
|
1,646
|
1,140
|
1,373
|
2,014
|
-
|
-
|
Enterprise Value (EV)
1 |
1,185
|
2,267
|
1,646
|
1,140
|
1,373
|
2,014
|
2,014
|
2,014
|
P/E ratio
|
103
x
|
370
x
|
36.8
x
|
22.4
x
|
17.7
x
|
20
x
|
17
x
|
14.5
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
11.5
x
|
14.3
x
|
6.93
x
|
3.55
x
|
3.93
x
|
4.28
x
|
3.62
x
|
3.2
x
|
EV / Revenue
|
11.5
x
|
14.3
x
|
6.93
x
|
3.55
x
|
3.93
x
|
4.28
x
|
3.62
x
|
3.2
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
21.3
x
|
17.2
x
|
15.1
x
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
4.7%
|
5.82%
|
6.63%
|
Price to Book
|
5.42
x
|
6.23
x
|
4.18
x
|
2.94
x
|
2.92
x
|
3.53
x
|
2.97
x
|
2.39
x
|
Nbr of stocks (in thousands)
|
23,469
|
25,519
|
25,415
|
25,233
|
24,731
|
24,923
|
-
|
-
|
Reference price
2 |
50.49
|
88.84
|
64.77
|
45.16
|
55.50
|
80.82
|
80.82
|
80.82
|
Announcement Date
|
2/18/20
|
2/24/21
|
2/16/22
|
2/15/23
|
2/14/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
102.9
|
158.4
|
237.4
|
320.7
|
349.3
|
470.6
|
556.6
|
628.5
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
19.14
|
9.497
|
46.82
|
77.08
|
-
|
110.3
|
134.9
|
153.7
|
Operating Margin
|
18.61%
|
6%
|
19.72%
|
24.03%
|
-
|
23.44%
|
24.24%
|
24.46%
|
Earnings before Tax (EBT)
1 |
18.08
|
6.223
|
57.14
|
67.55
|
103.6
|
130.8
|
156.2
|
184.6
|
Net income
1 |
10.62
|
6.257
|
45.85
|
52.17
|
79.2
|
100.4
|
120.4
|
142.1
|
Net margin
|
10.32%
|
3.95%
|
19.31%
|
16.27%
|
22.68%
|
21.34%
|
21.62%
|
22.61%
|
EPS
2 |
0.4900
|
0.2400
|
1.760
|
2.020
|
3.130
|
4.032
|
4.756
|
5.560
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-
|
94.7
|
117.2
|
133.5
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
20.13%
|
21.06%
|
21.24%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
94.3%
|
97.38%
|
93.95%
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/18/20
|
2/24/21
|
2/16/22
|
2/15/23
|
2/14/24
|
-
|
-
|
-
|
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 |
68.71
|
76.81
|
81.26
|
79.3
|
83.37
|
83.94
|
83.73
|
86.28
|
95.33
|
108.4
|
115.3
|
118
|
128.9
|
135.8
|
138.4
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
16.97
|
-
|
-
|
4.08
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
24.7%
|
-
|
-
|
5.14%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
21.39
|
19.08
|
18.29
|
5.198
|
24.98
|
22.63
|
23.02
|
24.54
|
33.46
|
34.36
|
30.35
|
29.81
|
35.69
|
39.1
|
35.67
|
Net income
1 |
16.63
|
14.54
|
14.59
|
4.286
|
18.76
|
17.31
|
17.56
|
18.43
|
25.89
|
26.38
|
23.83
|
22.37
|
28.27
|
30.17
|
27.52
|
Net margin
|
24.21%
|
18.93%
|
17.95%
|
5.4%
|
22.5%
|
20.63%
|
20.98%
|
21.36%
|
27.16%
|
24.34%
|
20.67%
|
18.96%
|
21.93%
|
22.22%
|
19.89%
|
EPS
2 |
0.6400
|
0.5600
|
0.5700
|
0.1700
|
0.7300
|
0.6800
|
0.6900
|
0.7300
|
1.020
|
1.040
|
0.9389
|
0.9313
|
1.166
|
1.180
|
1.035
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/16/22
|
5/4/22
|
8/3/22
|
11/2/22
|
2/15/23
|
5/3/23
|
8/2/23
|
11/1/23
|
2/14/24
|
5/2/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-
|
94.7
|
117
|
134
|
ROE (net income / shareholders' equity)
|
24.1%
|
3%
|
14.1%
|
18.3%
|
21.9%
|
20.8%
|
20.5%
|
19.4%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
9.310
|
14.20
|
15.50
|
15.40
|
19.00
|
22.90
|
27.30
|
33.90
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
0.13
|
-
|
-
|
-
|
1.2
|
2.2
|
2.4
|
Capex / Sales
|
-
|
0.08%
|
-
|
-
|
-
|
0.26%
|
0.4%
|
0.38%
|
Announcement Date
|
2/18/20
|
2/24/21
|
2/16/22
|
2/15/23
|
2/14/24
|
-
|
-
|
-
|
Last Close Price
80.82
USD Average target price
90.67
USD Spread / Average Target +12.18% Consensus |
1st Jan change
|
Capi.
|
---|
| +49.84% | 2.01B | | +43.10% | 64.88B | | +17.61% | 52.08B | | +13.49% | 48.97B | | +21.39% | 44.39B | | +29.51% | 35.29B | | +13.21% | 30.02B | | +53.14% | 29.35B | | +25.15% | 25.74B | | +13.70% | 20.56B |
Other Property & Casualty Insurance
|