Market Closed -
Nyse
04:00:01 2024-04-26 pm EDT
|
5-day change
|
1st Jan Change
|
40.76
USD
|
-1.50%
|
|
-3.07%
|
-12.06%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
6,093
|
6,563
|
12,453
|
9,039
|
10,422
|
9,170
|
-
|
-
|
Enterprise Value (EV)
1 |
7,970
|
8,990
|
15,653
|
12,029
|
13,339
|
12,358
|
12,221
|
12,615
|
P/E ratio
|
35.8
x
|
39.5
x
|
52.2
x
|
31.2
x
|
25.5
x
|
23.4
x
|
22.4
x
|
21.9
x
|
Yield
|
4.1%
|
3.96%
|
2.55%
|
4.42%
|
4.27%
|
5.04%
|
5.25%
|
5.44%
|
Capitalization / Revenue
|
9.46
x
|
9.66
x
|
15.1
x
|
8.95
x
|
9.92
x
|
8.65
x
|
8.27
x
|
7.77
x
|
EV / Revenue
|
12.4
x
|
13.2
x
|
19
x
|
11.9
x
|
12.7
x
|
11.7
x
|
11
x
|
10.7
x
|
EV / EBITDA
|
20.1
x
|
21.7
x
|
29.9
x
|
18.2
x
|
19.1
x
|
17.8
x
|
17.2
x
|
16.1
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
3.39
x
|
3.58
x
|
4.48
x
|
3.2
x
|
3.73
x
|
3.29
x
|
3.29
x
|
-
|
Nbr of stocks (in thousands)
|
193,555
|
195,266
|
218,811
|
224,575
|
224,861
|
224,965
|
-
|
-
|
Reference price
2 |
31.48
|
33.61
|
56.91
|
40.25
|
46.35
|
40.76
|
40.76
|
40.76
|
Announcement Date
|
2/20/20
|
2/25/21
|
2/24/22
|
2/23/23
|
2/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
643.9
|
679.2
|
822.6
|
1,010
|
1,050
|
1,060
|
1,109
|
1,180
|
EBITDA
1 |
395.6
|
414.1
|
522.7
|
661.7
|
698.5
|
692.9
|
712.2
|
781.4
|
EBIT
1 |
232.1
|
257.5
|
290.6
|
351.1
|
497.3
|
482.1
|
493.8
|
533.5
|
Operating Margin
|
36.04%
|
37.92%
|
35.33%
|
34.78%
|
47.34%
|
45.48%
|
44.53%
|
45.22%
|
Earnings before Tax (EBT)
1 |
170.8
|
167.6
|
230.8
|
292.5
|
412.4
|
385.7
|
394.3
|
421.5
|
Net income
1 |
169.1
|
165.6
|
223.5
|
291.3
|
410.8
|
388.7
|
405.3
|
420.6
|
Net margin
|
26.26%
|
24.39%
|
27.17%
|
28.85%
|
39.11%
|
36.67%
|
36.54%
|
35.65%
|
EPS
2 |
0.8800
|
0.8500
|
1.090
|
1.290
|
1.820
|
1.743
|
1.817
|
1.864
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
1.290
|
1.330
|
1.450
|
1.780
|
1.980
|
2.053
|
2.140
|
2.217
|
Announcement Date
|
2/20/20
|
2/25/21
|
2/24/22
|
2/23/23
|
2/29/24
|
-
|
-
|
-
|
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 |
212.6
|
221.9
|
238.6
|
248.7
|
261.4
|
261
|
256.5
|
260.8
|
267.9
|
265.1
|
261.4
|
264.2
|
271.1
|
271.3
|
269.1
|
EBITDA
1 |
136.4
|
145.6
|
145.6
|
161.5
|
171.3
|
175.5
|
170.7
|
171.7
|
176.3
|
179.9
|
168.7
|
168.7
|
173.2
|
175.7
|
176.2
|
EBIT
1 |
80.53
|
77.38
|
63
|
82.42
|
91.72
|
106.1
|
120.4
|
121.3
|
126.3
|
129.3
|
118
|
115.6
|
121.2
|
126.1
|
122.6
|
Operating Margin
|
37.89%
|
34.87%
|
26.41%
|
33.15%
|
35.09%
|
40.64%
|
46.93%
|
46.51%
|
47.14%
|
48.77%
|
45.15%
|
43.76%
|
44.72%
|
46.49%
|
45.56%
|
Earnings before Tax (EBT)
1 |
90.57
|
46.56
|
38.27
|
58.59
|
113.4
|
82.17
|
97.94
|
98.28
|
103.1
|
113.1
|
94.86
|
93.9
|
97.5
|
101.9
|
95.69
|
Net income
1 |
87.65
|
45.35
|
38.16
|
58.36
|
112.9
|
81.86
|
97.57
|
97.88
|
102.6
|
112.7
|
94.53
|
94.58
|
97.78
|
100.2
|
96.8
|
Net margin
|
41.23%
|
20.44%
|
15.99%
|
23.47%
|
43.18%
|
31.37%
|
38.03%
|
37.53%
|
38.32%
|
42.5%
|
36.16%
|
35.8%
|
36.07%
|
36.94%
|
35.97%
|
EPS
2 |
0.4300
|
0.2100
|
0.1700
|
0.2600
|
0.5000
|
0.3600
|
0.4300
|
0.4300
|
0.4500
|
0.5000
|
0.4200
|
0.4235
|
0.4429
|
0.4540
|
0.4281
|
Dividend per Share
2 |
0.3400
|
0.4300
|
0.4300
|
0.4300
|
0.4300
|
0.4900
|
0.4900
|
0.4900
|
0.4900
|
0.5100
|
0.5100
|
0.5100
|
0.5100
|
0.5221
|
0.5174
|
Announcement Date
|
11/4/21
|
2/24/22
|
4/28/22
|
8/4/22
|
10/27/22
|
2/23/23
|
4/27/23
|
8/3/23
|
11/2/23
|
2/29/24
|
4/25/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,877
|
2,427
|
3,200
|
2,990
|
2,916
|
3,188
|
3,051
|
3,445
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
4.744
x
|
5.86
x
|
6.123
x
|
4.519
x
|
4.175
x
|
4.601
x
|
4.284
x
|
4.409
x
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
9.64%
|
9.12%
|
9.5%
|
10.2%
|
14.6%
|
15%
|
14.9%
|
16.4%
|
ROA (Net income/ Total Assets)
|
4.35%
|
3.76%
|
3.95%
|
4.52%
|
6.55%
|
6.26%
|
6.59%
|
-
|
Assets
1 |
3,891
|
4,404
|
5,663
|
6,437
|
6,275
|
6,212
|
6,147
|
-
|
Book Value Per Share
2 |
9.300
|
9.400
|
12.70
|
12.60
|
12.40
|
12.40
|
12.40
|
-
|
Cash Flow per Share
2 |
-
|
-
|
-
|
-
|
2.700
|
2.740
|
2.790
|
-
|
Capex
1 |
-
|
7.02
|
28.3
|
-
|
-
|
40
|
40
|
40
|
Capex / Sales
|
-
|
1.03%
|
3.44%
|
-
|
-
|
3.77%
|
3.61%
|
3.39%
|
Announcement Date
|
2/20/20
|
2/25/21
|
2/24/22
|
2/23/23
|
2/29/24
|
-
|
-
|
-
|
Last Close Price
40.76
USD Average target price
46.42
USD Spread / Average Target +13.88% Consensus |
1st Jan change
|
Capi.
|
---|
| -12.06% | 9.17B | | -15.50% | 45.28B | | -16.75% | 28.24B | | -15.96% | 3.92B | | -15.79% | 2.73B | | -11.29% | 2.63B | | -13.69% | 2.08B | | -7.39% | 1.9B | | -2.65% | 943M | | -13.37% | 422M |
Self-Storage REITs
|