Real-time Estimate
Cboe BZX
12:02:02 2024-05-02 pm EDT
|
5-day change
|
1st Jan Change
|
22.96
USD
|
+1.17%
|
|
+2.77%
|
-3.24%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
2,528
|
1,718
|
2,295
|
2,298
|
2,259
|
2,166
|
-
|
Enterprise Value (EV)
1 |
2,528
|
1,718
|
2,295
|
2,298
|
2,259
|
2,166
|
2,166
|
P/E ratio
|
12.7
x
|
11
x
|
11.4
x
|
10.5
x
|
8.83
x
|
9.69
x
|
9.39
x
|
Yield
|
3.54%
|
5.25%
|
3.77%
|
3.8%
|
3.87%
|
4.05%
|
4.05%
|
Capitalization / Revenue
|
4.07
x
|
2.63
x
|
3.68
x
|
3.24
x
|
2.69
x
|
2.68
x
|
2.61
x
|
EV / Revenue
|
4.07
x
|
2.63
x
|
3.68
x
|
3.24
x
|
2.69
x
|
2.68
x
|
2.61
x
|
EV / EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1.11
x
|
0.75
x
|
1.02
x
|
1.13
x
|
1
x
|
0.9
x
|
0.85
x
|
Nbr of stocks (in thousands)
|
99,382
|
98,018
|
94,155
|
94,840
|
95,122
|
95,474
|
-
|
Reference price
2 |
25.44
|
17.53
|
24.38
|
24.23
|
23.75
|
22.69
|
22.69
|
Announcement Date
|
1/23/20
|
1/28/21
|
1/27/22
|
1/26/23
|
1/25/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
622
|
652.2
|
623.6
|
708.8
|
840.2
|
809.7
|
830.8
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
298.3
|
255
|
222.8
|
253.4
|
361.7
|
322.6
|
325.8
|
Operating Margin
|
47.95%
|
39.1%
|
35.73%
|
35.76%
|
43.05%
|
39.84%
|
39.21%
|
Earnings before Tax (EBT)
1 |
242.9
|
184.4
|
240.9
|
241.7
|
318.6
|
277.9
|
287.5
|
Net income
1 |
198.1
|
155.8
|
205.2
|
217.6
|
255.9
|
222.1
|
229.4
|
Net margin
|
31.85%
|
23.89%
|
32.9%
|
30.7%
|
30.45%
|
27.43%
|
27.61%
|
EPS
2 |
2.000
|
1.590
|
2.140
|
2.300
|
2.690
|
2.342
|
2.417
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.9000
|
0.9200
|
0.9200
|
0.9200
|
0.9200
|
0.9200
|
0.9200
|
Announcement Date
|
1/23/20
|
1/28/21
|
1/27/22
|
1/26/23
|
1/25/24
|
-
|
-
|
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 |
157.4
|
156.5
|
149.1
|
168.6
|
182.1
|
213.9
|
214.9
|
212.5
|
212.1
|
200.8
|
195.3
|
203.6
|
205
|
204.2
|
201.8
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBIT
1 |
58.32
|
46.86
|
49.3
|
67.23
|
59.19
|
89.49
|
98.17
|
91.88
|
90.04
|
81.62
|
72.9
|
80.27
|
80.97
|
82.1
|
76.43
|
Operating Margin
|
37.06%
|
29.95%
|
33.06%
|
39.88%
|
32.5%
|
41.83%
|
45.69%
|
43.24%
|
42.45%
|
40.66%
|
37.33%
|
39.43%
|
39.5%
|
40.2%
|
37.88%
|
Earnings before Tax (EBT)
1 |
67.03
|
54.59
|
50.65
|
64.54
|
47.07
|
79.46
|
87.69
|
81.15
|
78.37
|
71.39
|
61.74
|
71.25
|
71.59
|
72.11
|
68.64
|
Net income
1 |
60.01
|
46.94
|
41.3
|
51.52
|
55.7
|
69.09
|
70.4
|
65.67
|
63.06
|
56.73
|
50.69
|
56.77
|
57.13
|
57.48
|
54.42
|
Net margin
|
38.13%
|
30%
|
27.7%
|
30.56%
|
30.58%
|
32.29%
|
32.77%
|
30.9%
|
29.73%
|
28.26%
|
25.96%
|
27.89%
|
27.87%
|
28.14%
|
26.97%
|
EPS
2 |
0.6300
|
0.5000
|
0.4400
|
0.5500
|
0.5900
|
0.7300
|
0.7400
|
0.6900
|
0.6600
|
0.6000
|
0.5300
|
0.5950
|
0.6000
|
0.6050
|
0.5700
|
Dividend per Share
2 |
0.2300
|
0.2300
|
0.2300
|
0.2300
|
0.2300
|
0.2300
|
0.2300
|
0.2300
|
0.2300
|
0.2300
|
0.2300
|
0.2300
|
0.2300
|
0.2300
|
0.2300
|
Announcement Date
|
10/21/21
|
1/27/22
|
4/21/22
|
7/21/22
|
10/20/22
|
1/26/23
|
4/20/23
|
7/20/23
|
10/24/23
|
1/25/24
|
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)
|
9.11%
|
7.02%
|
9.08%
|
10.3%
|
12%
|
9.63%
|
9.32%
|
ROA (Net income/ Total Assets)
|
1.39%
|
1%
|
1.28%
|
1.33%
|
1.51%
|
1.26%
|
1.24%
|
Assets
1 |
14,250
|
15,581
|
16,028
|
16,362
|
16,945
|
17,650
|
18,476
|
Book Value Per Share
2 |
22.80
|
23.30
|
24.00
|
21.50
|
23.80
|
25.20
|
26.80
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
1/23/20
|
1/28/21
|
1/27/22
|
1/26/23
|
1/25/24
|
-
|
-
|
Last Close Price
22.69
USD Average target price
25
USD Spread / Average Target +10.18% Consensus |
1st Jan change
|
Capi.
|
---|
| -4.51% | 2.17B | | +12.79% | 551B | | +9.71% | 291B | | +10.73% | 249B | | +20.93% | 208B | | +16.78% | 171B | | +10.32% | 166B | | +11.31% | 162B | | -10.36% | 138B | | -0.02% | 138B |
Other Banks
|