Real-time Estimate
Cboe BZX
03:27:36 2024-05-15 pm EDT
|
5-day change
|
1st Jan Change
|
15.5
USD
|
-0.80%
|
|
+1.97%
|
-1.34%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,094
|
1,130
|
1,671
|
1,450
|
1,450
|
1,445
|
-
|
-
|
Enterprise Value (EV)
1 |
4,861
|
3,879
|
4,028
|
3,327
|
3,276
|
3,505
|
3,266
|
3,281
|
P/E ratio
|
24.3
x
|
-17.8
x
|
-13.2
x
|
-25.3
x
|
-12.9
x
|
-36.9
x
|
-36.3
x
|
-44.9
x
|
Yield
|
3.46%
|
3.21%
|
-
|
-
|
0.65%
|
1.35%
|
1.52%
|
2.18%
|
Capitalization / Revenue
|
5.97
x
|
3.6
x
|
5.07
x
|
4.08
x
|
5.18
x
|
5.02
x
|
4.83
x
|
4.72
x
|
EV / Revenue
|
13.9
x
|
12.4
x
|
12.2
x
|
9.37
x
|
11.7
x
|
12.2
x
|
10.9
x
|
10.7
x
|
EV / EBITDA
|
33.8
x
|
39.4
x
|
35.8
x
|
24.8
x
|
29.1
x
|
25
x
|
22.9
x
|
23.2
x
|
EV / FCF
|
-71,240,978
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-0%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.4
x
|
0.81
x
|
1.3
x
|
1.29
x
|
1.39
x
|
1.46
x
|
1.57
x
|
1.7
x
|
Nbr of stocks (in thousands)
|
90,528
|
90,659
|
90,893
|
91,034
|
92,167
|
92,530
|
-
|
-
|
Reference price
2 |
23.13
|
12.46
|
18.38
|
15.93
|
15.73
|
15.62
|
15.62
|
15.62
|
Announcement Date
|
2/26/20
|
2/25/21
|
2/23/22
|
2/21/23
|
2/21/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
350.9
|
313.6
|
329.3
|
355
|
279.9
|
287.7
|
299
|
306
|
EBITDA
1 |
143.7
|
98.51
|
112.5
|
134
|
112.5
|
140
|
142.4
|
141.1
|
EBIT
1 |
11.68
|
-23.52
|
0.911
|
22.53
|
18.95
|
42.33
|
46.06
|
53.39
|
Operating Margin
|
3.33%
|
-7.5%
|
0.28%
|
6.35%
|
6.77%
|
14.71%
|
15.41%
|
17.45%
|
Earnings before Tax (EBT)
1 |
252.6
|
-115.5
|
-149
|
-34.14
|
-156.7
|
-39.86
|
-39.65
|
-
|
Net income
1 |
111.9
|
-51.39
|
-119
|
-52.07
|
-107.3
|
-41.49
|
-40.41
|
-33.57
|
Net margin
|
31.88%
|
-16.39%
|
-36.15%
|
-14.67%
|
-38.33%
|
-14.42%
|
-13.52%
|
-10.97%
|
EPS
2 |
0.9500
|
-0.7000
|
-1.390
|
-0.6300
|
-1.220
|
-0.4236
|
-0.4308
|
-0.3480
|
Free Cash Flow
|
-68.24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-19.44%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.8000
|
0.4000
|
-
|
-
|
0.1025
|
0.2101
|
0.2375
|
0.3400
|
Announcement Date
|
2/26/20
|
2/25/21
|
2/23/22
|
2/21/23
|
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
|
88.23
|
99.1
|
79.83
|
91.36
|
86.2
|
66.92
|
68.73
|
71.48
|
72.92
|
67.34
|
-
|
-
|
-
|
73.14
|
73.65
|
EBITDA
1 |
29.65
|
28.42
|
31.11
|
36.32
|
27
|
41.78
|
30.48
|
24.32
|
28.87
|
26.99
|
34.62
|
34.15
|
35.45
|
35.37
|
-
|
EBIT
1 |
4.443
|
15.59
|
3.376
|
7.358
|
-1.703
|
3.992
|
6.791
|
1.113
|
5.822
|
6.875
|
10.04
|
9.509
|
10.75
|
10.61
|
-
|
Operating Margin
|
5.04%
|
15.73%
|
4.23%
|
8.05%
|
-1.98%
|
5.96%
|
9.88%
|
1.56%
|
7.98%
|
10.21%
|
-
|
-
|
-
|
14.5%
|
-
|
Earnings before Tax (EBT)
|
-
|
-4.527
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
-26.27
|
-9.092
|
26.37
|
-101.2
|
31.87
|
-19.97
|
-27.43
|
-54.81
|
-5.051
|
-3.903
|
-14.03
|
-14.57
|
-12.93
|
-11.59
|
-8.707
|
Net margin
|
-29.78%
|
-9.17%
|
33.04%
|
-110.8%
|
36.97%
|
-29.84%
|
-39.92%
|
-76.67%
|
-6.93%
|
-5.8%
|
-
|
-
|
-
|
-15.85%
|
-11.82%
|
EPS
2 |
-0.3200
|
-0.1300
|
0.2500
|
-1.100
|
0.3500
|
-0.2700
|
-0.3000
|
-0.6000
|
-0.0600
|
-0.0400
|
-0.1246
|
-0.1124
|
-0.1098
|
-0.1400
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.0500
|
0.0525
|
-
|
0.0500
|
0.0500
|
0.0500
|
0.0550
|
0.0550
|
Announcement Date
|
2/23/22
|
5/4/22
|
8/3/22
|
11/2/22
|
2/21/23
|
4/26/23
|
7/26/23
|
10/25/23
|
2/21/24
|
4/24/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,767
|
2,749
|
2,357
|
1,877
|
1,826
|
2,060
|
1,820
|
1,836
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
19.26
x
|
27.91
x
|
20.95
x
|
14
x
|
16.22
x
|
14.72
x
|
12.79
x
|
13.01
x
|
Free Cash Flow
|
-68.2
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
7.51%
|
-5.47%
|
-8.88%
|
-4.14%
|
-9.04%
|
-3.5%
|
-3.09%
|
-3.65%
|
ROA (Net income/ Total Assets)
|
2.16%
|
-1.52%
|
-2.46%
|
-
|
-3%
|
-1.29%
|
-1.29%
|
-1.25%
|
Assets
1 |
5,176
|
3,389
|
4,838
|
-
|
3,581
|
3,216
|
3,145
|
2,687
|
Book Value Per Share
2 |
16.50
|
15.40
|
14.10
|
12.30
|
11.30
|
10.70
|
9.950
|
9.190
|
Cash Flow per Share
|
1.310
|
0.8500
|
0.6200
|
0.6600
|
-
|
-
|
-
|
-
|
Capex
|
270
|
451
|
277
|
255
|
-
|
-
|
-
|
-
|
Capex / Sales
|
76.88%
|
143.96%
|
84.03%
|
71.88%
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/26/20
|
2/25/21
|
2/23/22
|
2/21/23
|
2/21/24
|
-
|
-
|
-
|
Last Close Price
15.62
USD Average target price
17
USD Spread / Average Target +8.83% Consensus |
1st Jan change
|
Capi.
|
---|
| -0.70% | 1.45B | | +5.49% | 28.04B | | +10.19% | 25.54B | | +2.55% | 21.43B | | +6.87% | 17.01B | | +1.76% | 15.98B | | -12.13% | 14.64B | | +0.31% | 13.21B | | +2.82% | 12.96B | | -11.70% | 11.62B |
Residential REITs
|