Real-time Estimate
Cboe BZX
01:48:58 2024-05-02 pm EDT
|
5-day change
|
1st Jan Change
|
21.02
USD
|
+1.52%
|
|
-3.49%
|
-14.77%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
331
|
420.8
|
577.5
|
555.8
|
624.7
|
527.5
|
-
|
Enterprise Value (EV)
1 |
331
|
420.8
|
577.5
|
555.8
|
624.7
|
527.5
|
527.5
|
P/E ratio
|
14.3
x
|
12.4
x
|
11.2
x
|
9.54
x
|
9.52
x
|
12.5
x
|
7.88
x
|
Yield
|
1.52%
|
1.96%
|
1.62%
|
2.17%
|
2.03%
|
2.73%
|
2.87%
|
Capitalization / Revenue
|
3.64
x
|
2.82
x
|
3.04
x
|
2.43
x
|
2.48
x
|
1.99
x
|
1.67
x
|
EV / Revenue
|
3.64
x
|
2.82
x
|
3.04
x
|
2.43
x
|
2.48
x
|
1.99
x
|
1.67
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.16
x
|
1.02
x
|
1.33
x
|
1.09
x
|
1.09
x
|
0.86
x
|
0.79
x
|
Nbr of stocks (in thousands)
|
13,278
|
20,667
|
20,399
|
25,105
|
25,344
|
25,485
|
-
|
Reference price
2 |
24.93
|
20.36
|
28.31
|
22.14
|
24.65
|
20.70
|
20.70
|
Announcement Date
|
1/22/20
|
1/25/21
|
1/25/22
|
1/25/23
|
1/23/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
90.91
|
149.2
|
189.7
|
229
|
251.9
|
265
|
315.9
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
32.46
|
58.06
|
74.82
|
85.24
|
95.9
|
88.07
|
116
|
Operating Margin
|
35.71%
|
38.91%
|
39.45%
|
37.23%
|
38.07%
|
33.23%
|
36.73%
|
Earnings before Tax (EBT)
1 |
29.85
|
36.78
|
64.56
|
68.59
|
90.59
|
57.59
|
105.2
|
Net income
1 |
23.77
|
29.99
|
52.14
|
52.9
|
65.64
|
43.31
|
75.45
|
Net margin
|
26.15%
|
20.1%
|
27.49%
|
23.11%
|
26.06%
|
16.34%
|
23.88%
|
EPS
2 |
1.740
|
1.640
|
2.530
|
2.320
|
2.590
|
1.662
|
2.628
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.3800
|
0.4000
|
0.4600
|
0.4800
|
0.5000
|
0.5660
|
0.5940
|
Announcement Date
|
1/22/20
|
1/25/21
|
1/25/22
|
1/25/23
|
1/23/24
|
-
|
-
|
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 |
43.64
|
45.32
|
47.12
|
56.59
|
61.34
|
63.92
|
61.14
|
64.4
|
63.73
|
62.66
|
60.87
|
63.16
|
65.44
|
73.63
|
77.83
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
14.83
|
15.37
|
14.44
|
21.17
|
23.91
|
25.71
|
22.56
|
24.77
|
25.12
|
23.44
|
19.06
|
20.84
|
21.89
|
26.28
|
26.64
|
Operating Margin
|
33.99%
|
33.91%
|
30.65%
|
37.41%
|
38.98%
|
40.22%
|
36.9%
|
38.46%
|
39.42%
|
37.41%
|
31.32%
|
32.99%
|
33.45%
|
35.69%
|
34.24%
|
Earnings before Tax (EBT)
1 |
12.93
|
14.6
|
11.03
|
17.24
|
17.38
|
22.94
|
19.24
|
25.04
|
25.97
|
20.34
|
17.21
|
17.7
|
18.69
|
-
|
23.1
|
Net income
1 |
10.31
|
12.07
|
8.731
|
13.76
|
13.8
|
16.62
|
13.68
|
18.39
|
19.1
|
14.47
|
12.22
|
12.55
|
13.39
|
7.079
|
16.14
|
Net margin
|
23.63%
|
26.63%
|
18.53%
|
24.31%
|
22.5%
|
26%
|
22.37%
|
28.55%
|
29.98%
|
23.1%
|
20.08%
|
19.87%
|
20.46%
|
9.61%
|
20.74%
|
EPS
2 |
0.5000
|
0.5900
|
0.4100
|
0.6100
|
0.6100
|
0.6700
|
0.5400
|
0.7300
|
0.7600
|
0.5700
|
0.4800
|
0.4900
|
0.5250
|
0.2433
|
0.5720
|
Dividend per Share
2 |
0.1200
|
0.1200
|
0.1200
|
0.1200
|
0.1200
|
0.1200
|
0.1200
|
0.1200
|
0.1200
|
0.1400
|
0.1380
|
0.1400
|
0.1400
|
0.1460
|
0.1475
|
Announcement Date
|
10/21/21
|
1/25/22
|
4/26/22
|
7/26/22
|
10/26/22
|
1/25/23
|
4/27/23
|
7/27/23
|
10/26/23
|
1/23/24
|
4/25/24
|
-
|
-
|
-
|
-
|
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)
|
8.7%
|
8.42%
|
12.3%
|
11.6%
|
12.4%
|
7.96%
|
10.9%
|
ROA (Net income/ Total Assets)
|
1.11%
|
0.88%
|
1.18%
|
0.97%
|
1.04%
|
0.8%
|
1%
|
Assets
1 |
2,142
|
3,408
|
4,418
|
5,454
|
6,312
|
5,431
|
7,530
|
Book Value Per Share
2 |
21.50
|
19.90
|
21.20
|
20.30
|
22.60
|
24.00
|
26.30
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/22/20
|
1/25/21
|
1/25/22
|
1/25/23
|
1/23/24
|
-
|
-
|
Last Close Price
20.7
USD Average target price
27.62
USD Spread / Average Target +33.45% Consensus |
1st Jan change
|
Capi.
|
---|
| -16.02% | 528M | | +12.62% | 208B | | +4.26% | 74.48B | | +8.91% | 54.78B | | +3.95% | 48.35B | | +14.11% | 47B | | +21.74% | 45.25B | | +10.41% | 36.35B | | -16.09% | 35.27B | | -96.60% | 32.25B |
Commercial Banks
|